Highlights

[CARIMIN] QoQ TTM Result on 2017-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     20.76%    YoY -     -226.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 118,219 116,335 107,405 115,517 110,199 109,184 119,103 -0.50%
  QoQ % 1.62% 8.31% -7.02% 4.83% 0.93% -8.33% -
  Horiz. % 99.26% 97.68% 90.18% 96.99% 92.52% 91.67% 100.00%
PBT -7,521 -6,462 -5,474 -3,632 -5,647 -507 891 -
  QoQ % -16.39% -18.05% -50.72% 35.68% -1,013.81% -156.90% -
  Horiz. % -844.11% -725.25% -614.37% -407.63% -633.78% -56.90% 100.00%
Tax -22 -341 -151 -176 595 712 591 -
  QoQ % 93.55% -125.83% 14.20% -129.58% -16.43% 20.47% -
  Horiz. % -3.72% -57.70% -25.55% -29.78% 100.68% 120.47% 100.00%
NP -7,543 -6,803 -5,625 -3,808 -5,052 205 1,482 -
  QoQ % -10.88% -20.94% -47.72% 24.62% -2,564.39% -86.17% -
  Horiz. % -508.97% -459.04% -379.55% -256.95% -340.89% 13.83% 100.00%
NP to SH -7,658 -7,314 -6,295 -4,373 -5,519 90 1,494 -
  QoQ % -4.70% -16.19% -43.95% 20.76% -6,232.22% -93.98% -
  Horiz. % -512.58% -489.56% -421.35% -292.70% -369.41% 6.02% 100.00%
Tax Rate - % - % - % - % - % - % -66.33 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 125,762 123,138 113,030 119,325 115,251 108,979 117,621 4.57%
  QoQ % 2.13% 8.94% -5.28% 3.53% 5.76% -7.35% -
  Horiz. % 106.92% 104.69% 96.10% 101.45% 97.99% 92.65% 100.00%
Net Worth 149,681 154,920 158,522 158,686 157,212 162,124 164,767 -6.21%
  QoQ % -3.38% -2.27% -0.10% 0.94% -3.03% -1.60% -
  Horiz. % 90.84% 94.02% 96.21% 96.31% 95.42% 98.40% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 149,681 154,920 158,522 158,686 157,212 162,124 164,767 -6.21%
  QoQ % -3.38% -2.27% -0.10% 0.94% -3.03% -1.60% -
  Horiz. % 90.84% 94.02% 96.21% 96.31% 95.42% 98.40% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -6.38 % -5.85 % -5.24 % -3.30 % -4.58 % 0.19 % 1.24 % -
  QoQ % -9.06% -11.64% -58.79% 27.95% -2,510.53% -84.68% -
  Horiz. % -514.52% -471.77% -422.58% -266.13% -369.35% 15.32% 100.00%
ROE -5.12 % -4.72 % -3.97 % -2.76 % -3.51 % 0.06 % 0.91 % -
  QoQ % -8.47% -18.89% -43.84% 21.37% -5,950.00% -93.41% -
  Horiz. % -562.64% -518.68% -436.26% -303.30% -385.71% 6.59% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 50.55 49.74 45.92 49.39 47.12 46.68 50.93 -0.50%
  QoQ % 1.63% 8.32% -7.03% 4.82% 0.94% -8.34% -
  Horiz. % 99.25% 97.66% 90.16% 96.98% 92.52% 91.66% 100.00%
EPS -3.27 -3.13 -2.69 -1.87 -2.36 0.04 0.64 -
  QoQ % -4.47% -16.36% -43.85% 20.76% -6,000.00% -93.75% -
  Horiz. % -510.94% -489.06% -420.31% -292.19% -368.75% 6.25% 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 0.6400 0.6624 0.6778 0.6785 0.6722 0.6932 0.7045 -6.21%
  QoQ % -3.38% -2.27% -0.10% 0.94% -3.03% -1.60% -
  Horiz. % 90.84% 94.02% 96.21% 96.31% 95.42% 98.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 50.55 49.74 45.92 49.39 47.12 46.68 50.93 -0.50%
  QoQ % 1.63% 8.32% -7.03% 4.82% 0.94% -8.34% -
  Horiz. % 99.25% 97.66% 90.16% 96.98% 92.52% 91.66% 100.00%
EPS -3.27 -3.13 -2.69 -1.87 -2.36 0.04 0.64 -
  QoQ % -4.47% -16.36% -43.85% 20.76% -6,000.00% -93.75% -
  Horiz. % -510.94% -489.06% -420.31% -292.19% -368.75% 6.25% 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 0.6400 0.6624 0.6778 0.6785 0.6722 0.6932 0.7045 -6.21%
  QoQ % -3.38% -2.27% -0.10% 0.94% -3.03% -1.60% -
  Horiz. % 90.84% 94.02% 96.21% 96.31% 95.42% 98.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.3150 0.3550 0.5500 0.3450 0.3250 0.3200 0.3500 -
P/RPS 0.62 0.71 1.20 0.70 0.69 0.69 0.69 -6.89%
  QoQ % -12.68% -40.83% 71.43% 1.45% 0.00% 0.00% -
  Horiz. % 89.86% 102.90% 173.91% 101.45% 100.00% 100.00% 100.00%
P/EPS -9.62 -11.35 -20.43 -18.45 -13.77 831.57 54.79 -
  QoQ % 15.24% 44.44% -10.73% -33.99% -101.66% 1,417.74% -
  Horiz. % -17.56% -20.72% -37.29% -33.67% -25.13% 1,517.74% 100.00%
EY -10.39 -8.81 -4.89 -5.42 -7.26 0.12 1.83 -
  QoQ % -17.93% -80.16% 9.78% 25.34% -6,150.00% -93.44% -
  Horiz. % -567.76% -481.42% -267.21% -296.17% -396.72% 6.56% 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 0.49 0.54 0.81 0.51 0.48 0.46 0.50 -1.34%
  QoQ % -9.26% -33.33% 58.82% 6.25% 4.35% -8.00% -
  Horiz. % 98.00% 108.00% 162.00% 102.00% 96.00% 92.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 23/02/18 27/11/17 24/08/17 25/05/17 27/02/17 22/11/16 -
Price 0.2900 0.3750 0.3650 0.2950 0.3150 0.3500 0.3100 -
P/RPS 0.57 0.75 0.79 0.60 0.67 0.75 0.61 -4.42%
  QoQ % -24.00% -5.06% 31.67% -10.45% -10.67% 22.95% -
  Horiz. % 93.44% 122.95% 129.51% 98.36% 109.84% 122.95% 100.00%
P/EPS -8.86 -11.99 -13.56 -15.78 -13.35 909.53 48.53 -
  QoQ % 26.11% 11.58% 14.07% -18.20% -101.47% 1,774.16% -
  Horiz. % -18.26% -24.71% -27.94% -32.52% -27.51% 1,874.16% 100.00%
EY -11.29 -8.34 -7.37 -6.34 -7.49 0.11 2.06 -
  QoQ % -35.37% -13.16% -16.25% 15.35% -6,909.09% -94.66% -
  Horiz. % -548.06% -404.85% -357.77% -307.77% -363.59% 5.34% 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 0.45 0.57 0.54 0.43 0.47 0.50 0.44 1.51%
  QoQ % -21.05% 5.56% 25.58% -8.51% -6.00% 13.64% -
  Horiz. % 102.27% 129.55% 122.73% 97.73% 106.82% 113.64% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

455  483  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS-PA 0.02-0.005 
 BORNOIL 0.0450.00 
 LKL 0.375-0.075 
 DIGI-C45 0.095-0.01 
 GFM-WC 0.125+0.02 
 FOCUS 0.50+0.02 
 GFM 0.345+0.035 
 BJCORP 0.445-0.005 
 LUSTER 0.255+0.01 
 DNEX 0.820.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS