[CARIMIN] QoQ TTM Result on 2017-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Q4 FY2017 CPB Bursa Announcement.pdf 
