Highlights

[CARIMIN] QoQ Cumulative Quarter Result on 2016-09-30 [#1]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -52.33%    YoY -     -54.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 115,517 87,158 64,169 32,846 123,527 100,486 78,512 29.39%
  QoQ % 32.54% 35.83% 95.36% -73.41% 22.93% 27.99% -
  Horiz. % 147.13% 111.01% 81.73% 41.84% 157.34% 127.99% 100.00%
PBT -3,632 -4,592 -538 1,771 6,286 7,342 6,257 -
  QoQ % 20.91% -753.53% -130.38% -71.83% -14.38% 17.34% -
  Horiz. % -58.05% -73.39% -8.60% 28.30% 100.46% 117.34% 100.00%
Tax -177 -801 -289 -137 -2,836 -4,232 -3,838 -87.16%
  QoQ % 77.90% -177.16% -110.95% 95.17% 32.99% -10.27% -
  Horiz. % 4.61% 20.87% 7.53% 3.57% 73.89% 110.27% 100.00%
NP -3,809 -5,393 -827 1,634 3,450 3,110 2,419 -
  QoQ % 29.37% -552.12% -150.61% -52.64% 10.93% 28.57% -
  Horiz. % -157.46% -222.94% -34.19% 67.55% 142.62% 128.57% 100.00%
NP to SH -4,374 -5,860 -942 1,645 3,451 3,111 2,420 -
  QoQ % 25.36% -522.08% -157.26% -52.33% 10.93% 28.55% -
  Horiz. % -180.74% -242.15% -38.93% 67.98% 142.60% 128.55% 100.00%
Tax Rate - % - % - % 7.74 % 45.12 % 57.64 % 61.34 % -
  QoQ % 0.00% 0.00% 0.00% -82.85% -21.72% -6.03% -
  Horiz. % 0.00% 0.00% 0.00% 12.62% 73.56% 93.97% 100.00%
Total Cost 119,326 92,551 64,996 31,212 120,077 97,376 76,093 35.01%
  QoQ % 28.93% 42.39% 108.24% -74.01% 23.31% 27.97% -
  Horiz. % 156.82% 121.63% 85.42% 41.02% 157.80% 127.97% 100.00%
Net Worth 158,686 157,212 162,124 165,557 162,570 162,755 162,124 -1.42%
  QoQ % 0.94% -3.03% -2.07% 1.84% -0.11% 0.39% -
  Horiz. % 97.88% 96.97% 100.00% 102.12% 100.28% 100.39% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 158,686 157,212 162,124 165,557 162,570 162,755 162,124 -1.42%
  QoQ % 0.94% -3.03% -2.07% 1.84% -0.11% 0.39% -
  Horiz. % 97.88% 96.97% 100.00% 102.12% 100.28% 100.39% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -3.30 % -6.19 % -1.29 % 4.97 % 2.79 % 3.09 % 3.08 % -
  QoQ % 46.69% -379.84% -125.96% 78.14% -9.71% 0.32% -
  Horiz. % -107.14% -200.97% -41.88% 161.36% 90.58% 100.32% 100.00%
ROE -2.76 % -3.73 % -0.58 % 0.99 % 2.12 % 1.91 % 1.49 % -
  QoQ % 26.01% -543.10% -158.59% -53.30% 10.99% 28.19% -
  Horiz. % -185.23% -250.34% -38.93% 66.44% 142.28% 128.19% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.39 37.27 27.44 13.98 52.98 42.97 33.57 29.39%
  QoQ % 32.52% 35.82% 96.28% -73.61% 23.30% 28.00% -
  Horiz. % 147.13% 111.02% 81.74% 41.64% 157.82% 128.00% 100.00%
EPS -1.87 -2.51 -0.40 0.70 1.48 1.33 1.03 -
  QoQ % 25.50% -527.50% -157.14% -52.70% 11.28% 29.13% -
  Horiz. % -181.55% -243.69% -38.83% 67.96% 143.69% 129.13% 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 0.6785 0.6722 0.6932 0.7045 0.6972 0.6959 0.6932 -1.42%
  QoQ % 0.94% -3.03% -1.60% 1.05% 0.19% 0.39% -
  Horiz. % 97.88% 96.97% 100.00% 101.63% 100.58% 100.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.39 37.27 27.44 13.98 52.98 42.97 33.57 29.39%
  QoQ % 32.52% 35.82% 96.28% -73.61% 23.30% 28.00% -
  Horiz. % 147.13% 111.02% 81.74% 41.64% 157.82% 128.00% 100.00%
EPS -1.87 -2.51 -0.40 0.70 1.48 1.33 1.03 -
  QoQ % 25.50% -527.50% -157.14% -52.70% 11.28% 29.13% -
  Horiz. % -181.55% -243.69% -38.83% 67.96% 143.69% 129.13% 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 0.6785 0.6722 0.6932 0.7045 0.6972 0.6959 0.6932 -1.42%
  QoQ % 0.94% -3.03% -1.60% 1.05% 0.19% 0.39% -
  Horiz. % 97.88% 96.97% 100.00% 101.63% 100.58% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.3450 0.3250 0.3200 0.3500 0.3950 0.4850 0.7450 -
P/RPS 0.70 0.87 1.17 2.50 0.75 1.13 2.22 -53.71%
  QoQ % -19.54% -25.64% -53.20% 233.33% -33.63% -49.10% -
  Horiz. % 31.53% 39.19% 52.70% 112.61% 33.78% 50.90% 100.00%
P/EPS -18.45 -12.97 -79.45 49.97 26.67 36.46 72.00 -
  QoQ % -42.25% 83.68% -259.00% 87.36% -26.85% -49.36% -
  Horiz. % -25.63% -18.01% -110.35% 69.40% 37.04% 50.64% 100.00%
EY -5.42 -7.71 -1.26 2.00 3.75 2.74 1.39 -
  QoQ % 29.70% -511.90% -163.00% -46.67% 36.86% 97.12% -
  Horiz. % -389.93% -554.68% -90.65% 143.88% 269.78% 197.12% 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 0.51 0.48 0.46 0.50 0.57 0.70 1.07 -39.01%
  QoQ % 6.25% 4.35% -8.00% -12.28% -18.57% -34.58% -
  Horiz. % 47.66% 44.86% 42.99% 46.73% 53.27% 65.42% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 27/02/17 22/11/16 22/08/16 23/05/16 22/02/16 -
Price 0.2950 0.3150 0.3500 0.3100 0.3950 0.4500 0.5000 -
P/RPS 0.60 0.85 1.28 2.22 0.75 1.05 1.49 -45.50%
  QoQ % -29.41% -33.59% -42.34% 196.00% -28.57% -29.53% -
  Horiz. % 40.27% 57.05% 85.91% 148.99% 50.34% 70.47% 100.00%
P/EPS -15.77 -12.57 -86.90 44.26 26.67 33.83 48.32 -
  QoQ % -25.46% 85.54% -296.34% 65.95% -21.16% -29.99% -
  Horiz. % -32.64% -26.01% -179.84% 91.60% 55.19% 70.01% 100.00%
EY -6.34 -7.95 -1.15 2.26 3.75 2.96 2.07 -
  QoQ % 20.25% -591.30% -150.88% -39.73% 26.69% 43.00% -
  Horiz. % -306.28% -384.06% -55.56% 109.18% 181.16% 143.00% 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 0.43 0.47 0.50 0.44 0.57 0.65 0.72 -29.10%
  QoQ % -8.51% -6.00% 13.64% -22.81% -12.31% -9.72% -
  Horiz. % 59.72% 65.28% 69.44% 61.11% 79.17% 90.28% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers