Highlights

[CARIMIN] QoQ TTM 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 -     -56.72%    YoY -     114.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 115,517 110,199 109,184 119,103 123,527 114,608 123,447 -4.33%
  QoQ % 4.83% 0.93% -8.33% -3.58% 7.78% -7.16% -
  Horiz. % 93.58% 89.27% 88.45% 96.48% 100.06% 92.84% 100.00%
PBT -3,632 -5,647 -507 891 6,288 -15,212 -12,259 -55.59%
  QoQ % 35.68% -1,013.81% -156.90% -85.83% 141.34% -24.09% -
  Horiz. % 29.63% 46.06% 4.14% -7.27% -51.29% 124.09% 100.00%
Tax -176 595 712 591 -2,837 -3,511 -3,734 -86.98%
  QoQ % -129.58% -16.43% 20.47% 120.83% 19.20% 5.97% -
  Horiz. % 4.71% -15.93% -19.07% -15.83% 75.98% 94.03% 100.00%
NP -3,808 -5,052 205 1,482 3,451 -18,723 -15,993 -61.62%
  QoQ % 24.62% -2,564.39% -86.17% -57.06% 118.43% -17.07% -
  Horiz. % 23.81% 31.59% -1.28% -9.27% -21.58% 117.07% 100.00%
NP to SH -4,373 -5,519 90 1,494 3,452 -18,720 -15,990 -57.90%
  QoQ % 20.76% -6,232.22% -93.98% -56.72% 118.44% -17.07% -
  Horiz. % 27.35% 34.52% -0.56% -9.34% -21.59% 117.07% 100.00%
Tax Rate - % - % - % -66.33 % 45.12 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -247.01% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -147.01% 100.00% - -
Total Cost 119,325 115,251 108,979 117,621 120,076 133,331 139,440 -9.87%
  QoQ % 3.53% 5.76% -7.35% -2.04% -9.94% -4.38% -
  Horiz. % 85.57% 82.65% 78.15% 84.35% 86.11% 95.62% 100.00%
Net Worth 158,686 157,212 162,124 164,767 163,059 160,520 160,795 -0.88%
  QoQ % 0.94% -3.03% -1.60% 1.05% 1.58% -0.17% -
  Horiz. % 98.69% 97.77% 100.83% 102.47% 101.41% 99.83% 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 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 158,686 157,212 162,124 164,767 163,059 160,520 160,795 -0.88%
  QoQ % 0.94% -3.03% -1.60% 1.05% 1.58% -0.17% -
  Horiz. % 98.69% 97.77% 100.83% 102.47% 101.41% 99.83% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 230,666 231,960 0.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.39% -0.56% -
  Horiz. % 100.83% 100.83% 100.83% 100.83% 100.83% 99.44% 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 % -4.58 % 0.19 % 1.24 % 2.79 % -16.34 % -12.96 % -59.86%
  QoQ % 27.95% -2,510.53% -84.68% -55.56% 117.07% -26.08% -
  Horiz. % 25.46% 35.34% -1.47% -9.57% -21.53% 126.08% 100.00%
ROE -2.76 % -3.51 % 0.06 % 0.91 % 2.12 % -11.66 % -9.94 % -57.47%
  QoQ % 21.37% -5,950.00% -93.41% -57.08% 118.18% -17.30% -
  Horiz. % 27.77% 35.31% -0.60% -9.15% -21.33% 117.30% 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 47.12 46.68 50.93 52.82 49.69 53.22 -4.86%
  QoQ % 4.82% 0.94% -8.34% -3.58% 6.30% -6.63% -
  Horiz. % 92.80% 88.54% 87.71% 95.70% 99.25% 93.37% 100.00%
EPS -1.87 -2.36 0.04 0.64 1.48 -8.12 -6.89 -58.11%
  QoQ % 20.76% -6,000.00% -93.75% -56.76% 118.23% -17.85% -
  Horiz. % 27.14% 34.25% -0.58% -9.29% -21.48% 117.85% 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 47.12 46.68 50.93 52.82 49.00 52.78 -4.33%
  QoQ % 4.82% 0.94% -8.34% -3.58% 7.80% -7.16% -
  Horiz. % 93.58% 89.28% 88.44% 96.49% 100.08% 92.84% 100.00%
EPS -1.87 -2.36 0.04 0.64 1.48 -8.00 -6.84 -57.91%
  QoQ % 20.76% -6,000.00% -93.75% -56.76% 118.50% -16.96% -
  Horiz. % 27.34% 34.50% -0.58% -9.36% -21.64% 116.96% 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 0.6863 0.6875 -0.88%
  QoQ % 0.94% -3.03% -1.60% 1.05% 1.59% -0.17% -
  Horiz. % 98.69% 97.77% 100.83% 102.47% 101.41% 99.83% 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 0.69 0.69 0.69 0.75 0.98 1.40 -37.03%
  QoQ % 1.45% 0.00% 0.00% -8.00% -23.47% -30.00% -
  Horiz. % 50.00% 49.29% 49.29% 49.29% 53.57% 70.00% 100.00%
P/EPS -18.45 -13.77 831.57 54.79 26.76 -5.98 -10.81 42.86%
  QoQ % -33.99% -101.66% 1,417.74% 104.75% 547.49% 44.68% -
  Horiz. % 170.68% 127.38% -7,692.60% -506.85% -247.55% 55.32% 100.00%
EY -5.42 -7.26 0.12 1.83 3.74 -16.73 -9.25 -30.00%
  QoQ % 25.34% -6,150.00% -93.44% -51.07% 122.36% -80.86% -
  Horiz. % 58.59% 78.49% -1.30% -19.78% -40.43% 180.86% 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 0.67 0.75 0.61 0.75 0.91 0.94 -25.89%
  QoQ % -10.45% -10.67% 22.95% -18.67% -17.58% -3.19% -
  Horiz. % 63.83% 71.28% 79.79% 64.89% 79.79% 96.81% 100.00%
P/EPS -15.78 -13.35 909.53 48.53 26.76 -5.54 -7.25 68.03%
  QoQ % -18.20% -101.47% 1,774.16% 81.35% 583.03% 23.59% -
  Horiz. % 217.66% 184.14% -12,545.24% -669.38% -369.10% 76.41% 100.00%
EY -6.34 -7.49 0.11 2.06 3.74 -18.03 -13.79 -40.46%
  QoQ % 15.35% -6,909.09% -94.66% -44.92% 120.74% -30.75% -
  Horiz. % 45.98% 54.31% -0.80% -14.94% -27.12% 130.75% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers