Highlights

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

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -257.26%    YoY -     -118.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 24,734 28,359 22,989 31,323 32,846 23,041 21,974 8.20%
  QoQ % -12.78% 23.36% -26.61% -4.64% 42.55% 4.86% -
  Horiz. % 112.56% 129.06% 104.62% 142.55% 149.48% 104.86% 100.00%
PBT -71 960 -4,054 -2,309 1,771 -1,055 1,086 -
  QoQ % -107.40% 123.68% -75.57% -230.38% 267.87% -197.15% -
  Horiz. % -6.54% 88.40% -373.30% -212.62% 163.08% -97.15% 100.00%
Tax -112 624 -511 -152 -137 1,395 -394 -56.73%
  QoQ % -117.95% 222.11% -236.18% -10.95% -109.82% 454.06% -
  Horiz. % 28.43% -158.38% 129.70% 38.58% 34.77% -354.06% 100.00%
NP -183 1,584 -4,565 -2,461 1,634 340 692 -
  QoQ % -111.55% 134.70% -85.49% -250.61% 380.59% -50.87% -
  Horiz. % -26.45% 228.90% -659.68% -355.64% 236.13% 49.13% 100.00%
NP to SH -277 1,486 -4,917 -2,587 1,645 340 692 -
  QoQ % -118.64% 130.22% -90.07% -257.26% 383.82% -50.87% -
  Horiz. % -40.03% 214.74% -710.55% -373.84% 237.72% 49.13% 100.00%
Tax Rate - % -65.00 % - % - % 7.74 % - % 36.28 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -179.16% 0.00% 0.00% 21.33% 0.00% 100.00%
Total Cost 24,917 26,775 27,554 33,784 31,212 22,701 21,282 11.07%
  QoQ % -6.94% -2.83% -18.44% 8.24% 37.49% 6.67% -
  Horiz. % 117.08% 125.81% 129.47% 158.74% 146.66% 106.67% 100.00%
Net Worth 158,522 158,686 157,212 162,124 165,557 158,031 162,755 -1.74%
  QoQ % -0.10% 0.94% -3.03% -2.07% 4.76% -2.90% -
  Horiz. % 97.40% 97.50% 96.59% 99.61% 101.72% 97.10% 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 158,522 158,686 157,212 162,124 165,557 158,031 162,755 -1.74%
  QoQ % -0.10% 0.94% -3.03% -2.07% 4.76% -2.90% -
  Horiz. % 97.40% 97.50% 96.59% 99.61% 101.72% 97.10% 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 % 5.59 % -19.86 % -7.86 % 4.97 % 1.48 % 3.15 % -
  QoQ % -113.24% 128.15% -152.67% -258.15% 235.81% -53.02% -
  Horiz. % -23.49% 177.46% -630.48% -249.52% 157.78% 46.98% 100.00%
ROE -0.17 % 0.94 % -3.13 % -1.60 % 0.99 % 0.22 % 0.43 % -
  QoQ % -118.09% 130.03% -95.63% -261.62% 350.00% -48.84% -
  Horiz. % -39.53% 218.60% -727.91% -372.09% 230.23% 51.16% 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 10.58 12.13 9.83 13.39 13.98 10.17 9.40 8.20%
  QoQ % -12.78% 23.40% -26.59% -4.22% 37.46% 8.19% -
  Horiz. % 112.55% 129.04% 104.57% 142.45% 148.72% 108.19% 100.00%
EPS -0.12 0.64 -2.10 -1.11 0.70 0.15 0.30 -
  QoQ % -118.75% 130.48% -89.19% -258.57% 366.67% -50.00% -
  Horiz. % -40.00% 213.33% -700.00% -370.00% 233.33% 50.00% 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 10.58 12.13 9.83 13.39 13.98 10.17 9.40 8.20%
  QoQ % -12.78% 23.40% -26.59% -4.22% 37.46% 8.19% -
  Horiz. % 112.55% 129.04% 104.57% 142.45% 148.72% 108.19% 100.00%
EPS -0.12 0.64 -2.10 -1.11 0.70 0.15 0.30 -
  QoQ % -118.75% 130.48% -89.19% -258.57% 366.67% -50.00% -
  Horiz. % -40.00% 213.33% -700.00% -370.00% 233.33% 50.00% 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 5.20 2.85 3.31 2.39 2.50 3.89 5.16 0.52%
  QoQ % 82.46% -13.90% 38.49% -4.40% -35.73% -24.61% -
  Horiz. % 100.78% 55.23% 64.15% 46.32% 48.45% 75.39% 100.00%
P/EPS -464.38 54.30 -15.46 -28.93 49.97 261.79 163.92 -
  QoQ % -955.21% 451.23% 46.56% -157.89% -80.91% 59.71% -
  Horiz. % -283.30% 33.13% -9.43% -17.65% 30.48% 159.71% 100.00%
EY -0.22 1.84 -6.47 -3.46 2.00 0.38 0.61 -
  QoQ % -111.96% 128.44% -86.99% -273.00% 426.32% -37.70% -
  Horiz. % -36.07% 301.64% -1,060.66% -567.21% 327.87% 62.30% 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 3.45 2.43 3.20 2.61 2.22 3.89 4.79 -19.63%
  QoQ % 41.98% -24.06% 22.61% 17.57% -42.93% -18.79% -
  Horiz. % 72.03% 50.73% 66.81% 54.49% 46.35% 81.21% 100.00%
P/EPS -308.18 46.43 -14.98 -31.64 44.26 261.79 152.09 -
  QoQ % -763.75% 409.95% 52.65% -171.49% -83.09% 72.13% -
  Horiz. % -202.63% 30.53% -9.85% -20.80% 29.10% 172.13% 100.00%
EY -0.32 2.15 -6.67 -3.16 2.26 0.38 0.66 -
  QoQ % -114.88% 132.23% -111.08% -239.82% 494.74% -42.42% -
  Horiz. % -48.48% 325.76% -1,010.61% -478.79% 342.42% 57.58% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers