Highlights

[CARIMIN] QoQ Annualized Quarter Result on 2016-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -128.63%    YoY -     -138.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 98,936 115,517 116,210 128,338 131,384 123,527 133,981 -18.29%
  QoQ % -14.35% -0.60% -9.45% -2.32% 6.36% -7.80% -
  Horiz. % 73.84% 86.22% 86.74% 95.79% 98.06% 92.20% 100.00%
PBT -284 -3,632 -6,122 -1,076 7,084 6,286 9,789 -
  QoQ % 92.18% 40.68% -469.02% -115.19% 12.69% -35.79% -
  Horiz. % -2.90% -37.10% -62.54% -10.99% 72.36% 64.21% 100.00%
Tax -448 -177 -1,068 -578 -548 -2,836 -5,642 -81.50%
  QoQ % -153.11% 83.43% -84.78% -5.47% 80.68% 49.74% -
  Horiz. % 7.94% 3.14% 18.93% 10.24% 9.71% 50.26% 100.00%
NP -732 -3,809 -7,190 -1,654 6,536 3,450 4,146 -
  QoQ % 80.78% 47.03% -334.74% -125.31% 89.45% -16.80% -
  Horiz. % -17.65% -91.86% -173.41% -39.89% 157.62% 83.20% 100.00%
NP to SH -1,108 -4,374 -7,813 -1,884 6,580 3,451 4,148 -
  QoQ % 74.67% 44.02% -314.72% -128.63% 90.67% -16.80% -
  Horiz. % -26.71% -105.45% -188.36% -45.42% 158.63% 83.20% 100.00%
Tax Rate - % - % - % - % 7.74 % 45.12 % 57.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -82.85% -21.72% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 13.43% 78.28% 100.00%
Total Cost 99,668 119,326 123,401 129,992 124,848 120,077 129,834 -16.15%
  QoQ % -16.47% -3.30% -5.07% 4.12% 3.97% -7.52% -
  Horiz. % 76.77% 91.91% 95.04% 100.12% 96.16% 92.48% 100.00%
Net Worth 158,522 158,686 157,212 162,124 165,557 162,570 162,755 -1.74%
  QoQ % -0.10% 0.94% -3.03% -2.07% 1.84% -0.11% -
  Horiz. % 97.40% 97.50% 96.59% 99.61% 101.72% 99.89% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 158,522 158,686 157,212 162,124 165,557 162,570 162,755 -1.74%
  QoQ % -0.10% 0.94% -3.03% -2.07% 1.84% -0.11% -
  Horiz. % 97.40% 97.50% 96.59% 99.61% 101.72% 99.89% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -0.74 % -3.30 % -6.19 % -1.29 % 4.97 % 2.79 % 3.09 % -
  QoQ % 77.58% 46.69% -379.84% -125.96% 78.14% -9.71% -
  Horiz. % -23.95% -106.80% -200.32% -41.75% 160.84% 90.29% 100.00%
ROE -0.70 % -2.76 % -4.97 % -1.16 % 3.97 % 2.12 % 2.55 % -
  QoQ % 74.64% 44.47% -328.45% -129.22% 87.26% -16.86% -
  Horiz. % -27.45% -108.24% -194.90% -45.49% 155.69% 83.14% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 42.30 49.39 49.69 54.87 55.91 52.98 57.29 -18.29%
  QoQ % -14.36% -0.60% -9.44% -1.86% 5.53% -7.52% -
  Horiz. % 73.83% 86.21% 86.73% 95.78% 97.59% 92.48% 100.00%
EPS -0.48 -1.87 -3.35 -0.80 2.80 1.48 1.77 -
  QoQ % 74.33% 44.18% -318.75% -128.57% 89.19% -16.38% -
  Horiz. % -27.12% -105.65% -189.27% -45.20% 158.19% 83.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6778 0.6785 0.6722 0.6932 0.7045 0.6972 0.6959 -1.74%
  QoQ % -0.10% 0.94% -3.03% -1.60% 1.05% 0.19% -
  Horiz. % 97.40% 97.50% 96.59% 99.61% 101.24% 100.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 42.30 49.39 49.69 54.87 55.91 52.98 57.29 -18.29%
  QoQ % -14.36% -0.60% -9.44% -1.86% 5.53% -7.52% -
  Horiz. % 73.83% 86.21% 86.73% 95.78% 97.59% 92.48% 100.00%
EPS -0.48 -1.87 -3.35 -0.80 2.80 1.48 1.77 -
  QoQ % 74.33% 44.18% -318.75% -128.57% 89.19% -16.38% -
  Horiz. % -27.12% -105.65% -189.27% -45.20% 158.19% 83.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6778 0.6785 0.6722 0.6932 0.7045 0.6972 0.6959 -1.74%
  QoQ % -0.10% 0.94% -3.03% -1.60% 1.05% 0.19% -
  Horiz. % 97.40% 97.50% 96.59% 99.61% 101.24% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.5500 0.3450 0.3250 0.3200 0.3500 0.3950 0.4850 -
P/RPS 1.30 0.70 0.65 0.58 0.63 0.75 0.85 32.71%
  QoQ % 85.71% 7.69% 12.07% -7.94% -16.00% -11.76% -
  Horiz. % 152.94% 82.35% 76.47% 68.24% 74.12% 88.24% 100.00%
P/EPS -116.09 -18.45 -9.73 -39.72 12.49 26.67 27.35 -
  QoQ % -529.21% -89.62% 75.50% -418.01% -53.17% -2.49% -
  Horiz. % -424.46% -67.46% -35.58% -145.23% 45.67% 97.51% 100.00%
EY -0.86 -5.42 -10.28 -2.52 8.00 3.75 3.66 -
  QoQ % 84.13% 47.28% -307.94% -131.50% 113.33% 2.46% -
  Horiz. % -23.50% -148.09% -280.87% -68.85% 218.58% 102.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.51 0.48 0.46 0.50 0.57 0.70 10.21%
  QoQ % 58.82% 6.25% 4.35% -8.00% -12.28% -18.57% -
  Horiz. % 115.71% 72.86% 68.57% 65.71% 71.43% 81.43% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 24/08/17 25/05/17 27/02/17 22/11/16 22/08/16 23/05/16 -
Price 0.3650 0.2950 0.3150 0.3500 0.3100 0.3950 0.4500 -
P/RPS 0.86 0.60 0.63 0.64 0.55 0.75 0.79 5.82%
  QoQ % 43.33% -4.76% -1.56% 16.36% -26.67% -5.06% -
  Horiz. % 108.86% 75.95% 79.75% 81.01% 69.62% 94.94% 100.00%
P/EPS -77.04 -15.77 -9.43 -43.45 11.06 26.67 25.37 -
  QoQ % -388.52% -67.23% 78.30% -492.86% -58.53% 5.12% -
  Horiz. % -303.67% -62.16% -37.17% -171.27% 43.59% 105.12% 100.00%
EY -1.30 -6.34 -10.61 -2.30 9.04 3.75 3.94 -
  QoQ % 79.50% 40.25% -361.30% -125.44% 141.07% -4.82% -
  Horiz. % -32.99% -160.91% -269.29% -58.38% 229.44% 95.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.43 0.47 0.50 0.44 0.57 0.65 -11.62%
  QoQ % 25.58% -8.51% -6.00% 13.64% -22.81% -12.31% -
  Horiz. % 83.08% 66.15% 72.31% 76.92% 67.69% 87.69% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS