Highlights

[CARIMIN] QoQ 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 -     383.82%    YoY -     -54.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 28,359 22,989 31,323 32,846 23,041 21,974 41,242 -22.11%
  QoQ % 23.36% -26.61% -4.64% 42.55% 4.86% -46.72% -
  Horiz. % 68.76% 55.74% 75.95% 79.64% 55.87% 53.28% 100.00%
PBT 960 -4,054 -2,309 1,771 -1,055 1,086 -911 -
  QoQ % 123.68% -75.57% -230.38% 267.87% -197.15% 219.21% -
  Horiz. % -105.38% 445.01% 253.46% -194.40% 115.81% -119.21% 100.00%
Tax 624 -511 -152 -137 1,395 -394 -273 -
  QoQ % 222.11% -236.18% -10.95% -109.82% 454.06% -44.32% -
  Horiz. % -228.57% 187.18% 55.68% 50.18% -510.99% 144.32% 100.00%
NP 1,584 -4,565 -2,461 1,634 340 692 -1,184 -
  QoQ % 134.70% -85.49% -250.61% 380.59% -50.87% 158.45% -
  Horiz. % -133.78% 385.56% 207.85% -138.01% -28.72% -58.45% 100.00%
NP to SH 1,486 -4,917 -2,587 1,645 340 692 -1,183 -
  QoQ % 130.22% -90.07% -257.26% 383.82% -50.87% 158.50% -
  Horiz. % -125.61% 415.64% 218.68% -139.05% -28.74% -58.50% 100.00%
Tax Rate -65.00 % - % - % 7.74 % - % 36.28 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -179.16% 0.00% 0.00% 21.33% 0.00% 100.00% -
Total Cost 26,775 27,554 33,784 31,212 22,701 21,282 42,426 -26.45%
  QoQ % -2.83% -18.44% 8.24% 37.49% 6.67% -49.84% -
  Horiz. % 63.11% 64.95% 79.63% 73.57% 53.51% 50.16% 100.00%
Net Worth 158,686 157,212 162,124 165,557 158,031 162,755 162,124 -1.42%
  QoQ % 0.94% -3.03% -2.07% 4.76% -2.90% 0.39% -
  Horiz. % 97.88% 96.97% 100.00% 102.12% 97.48% 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 158,686 157,212 162,124 165,557 158,031 162,755 162,124 -1.42%
  QoQ % 0.94% -3.03% -2.07% 4.76% -2.90% 0.39% -
  Horiz. % 97.88% 96.97% 100.00% 102.12% 97.48% 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 5.59 % -19.86 % -7.86 % 4.97 % 1.48 % 3.15 % -2.87 % -
  QoQ % 128.15% -152.67% -258.15% 235.81% -53.02% 209.76% -
  Horiz. % -194.77% 691.99% 273.87% -173.17% -51.57% -109.76% 100.00%
ROE 0.94 % -3.13 % -1.60 % 0.99 % 0.22 % 0.43 % -0.73 % -
  QoQ % 130.03% -95.63% -261.62% 350.00% -48.84% 158.90% -
  Horiz. % -128.77% 428.77% 219.18% -135.62% -30.14% -58.90% 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 12.13 9.83 13.39 13.98 10.17 9.40 17.63 -22.08%
  QoQ % 23.40% -26.59% -4.22% 37.46% 8.19% -46.68% -
  Horiz. % 68.80% 55.76% 75.95% 79.30% 57.69% 53.32% 100.00%
EPS 0.64 -2.10 -1.11 0.70 0.15 0.30 -0.51 -
  QoQ % 130.48% -89.19% -258.57% 366.67% -50.00% 158.82% -
  Horiz. % -125.49% 411.76% 217.65% -137.25% -29.41% -58.82% 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 12.13 9.83 13.39 13.98 10.17 9.40 17.63 -22.08%
  QoQ % 23.40% -26.59% -4.22% 37.46% 8.19% -46.68% -
  Horiz. % 68.80% 55.76% 75.95% 79.30% 57.69% 53.32% 100.00%
EPS 0.64 -2.10 -1.11 0.70 0.15 0.30 -0.51 -
  QoQ % 130.48% -89.19% -258.57% 366.67% -50.00% 158.82% -
  Horiz. % -125.49% 411.76% 217.65% -137.25% -29.41% -58.82% 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 2.85 3.31 2.39 2.50 3.89 5.16 4.22 -23.04%
  QoQ % -13.90% 38.49% -4.40% -35.73% -24.61% 22.27% -
  Horiz. % 67.54% 78.44% 56.64% 59.24% 92.18% 122.27% 100.00%
P/EPS 54.30 -15.46 -28.93 49.97 261.79 163.92 -147.29 -
  QoQ % 451.23% 46.56% -157.89% -80.91% 59.71% 211.29% -
  Horiz. % -36.87% 10.50% 19.64% -33.93% -177.74% -111.29% 100.00%
EY 1.84 -6.47 -3.46 2.00 0.38 0.61 -0.68 -
  QoQ % 128.44% -86.99% -273.00% 426.32% -37.70% 189.71% -
  Horiz. % -270.59% 951.47% 508.82% -294.12% -55.88% -89.71% 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 2.43 3.20 2.61 2.22 3.89 4.79 2.84 -9.88%
  QoQ % -24.06% 22.61% 17.57% -42.93% -18.79% 68.66% -
  Horiz. % 85.56% 112.68% 91.90% 78.17% 136.97% 168.66% 100.00%
P/EPS 46.43 -14.98 -31.64 44.26 261.79 152.09 -98.85 -
  QoQ % 409.95% 52.65% -171.49% -83.09% 72.13% 253.86% -
  Horiz. % -46.97% 15.15% 32.01% -44.77% -264.84% -153.86% 100.00%
EY 2.15 -6.67 -3.16 2.26 0.38 0.66 -1.01 -
  QoQ % 132.23% -111.08% -239.82% 494.74% -42.42% 165.35% -
  Horiz. % -212.87% 660.40% 312.87% -223.76% -37.62% -65.35% 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.
 


 

205  297  510  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers