Highlights

[CARIMIN] QoQ TTM 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 -     -93.98%    YoY -     100.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 107,405 115,517 110,199 109,184 119,103 123,527 114,608 -4.23%
  QoQ % -7.02% 4.83% 0.93% -8.33% -3.58% 7.78% -
  Horiz. % 93.72% 100.79% 96.15% 95.27% 103.92% 107.78% 100.00%
PBT -5,474 -3,632 -5,647 -507 891 6,288 -15,212 -49.38%
  QoQ % -50.72% 35.68% -1,013.81% -156.90% -85.83% 141.34% -
  Horiz. % 35.98% 23.88% 37.12% 3.33% -5.86% -41.34% 100.00%
Tax -151 -176 595 712 591 -2,837 -3,511 -87.70%
  QoQ % 14.20% -129.58% -16.43% 20.47% 120.83% 19.20% -
  Horiz. % 4.30% 5.01% -16.95% -20.28% -16.83% 80.80% 100.00%
NP -5,625 -3,808 -5,052 205 1,482 3,451 -18,723 -55.11%
  QoQ % -47.72% 24.62% -2,564.39% -86.17% -57.06% 118.43% -
  Horiz. % 30.04% 20.34% 26.98% -1.09% -7.92% -18.43% 100.00%
NP to SH -6,295 -4,373 -5,519 90 1,494 3,452 -18,720 -51.61%
  QoQ % -43.95% 20.76% -6,232.22% -93.98% -56.72% 118.44% -
  Horiz. % 33.63% 23.36% 29.48% -0.48% -7.98% -18.44% 100.00%
Tax Rate - % - % - % - % -66.33 % 45.12 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -247.01% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -147.01% 100.00% -
Total Cost 113,030 119,325 115,251 108,979 117,621 120,076 133,331 -10.42%
  QoQ % -5.28% 3.53% 5.76% -7.35% -2.04% -9.94% -
  Horiz. % 84.77% 89.50% 86.44% 81.74% 88.22% 90.06% 100.00%
Net Worth 158,522 158,686 157,212 162,124 164,767 163,059 160,520 -0.83%
  QoQ % -0.10% 0.94% -3.03% -1.60% 1.05% 1.58% -
  Horiz. % 98.76% 98.86% 97.94% 101.00% 102.65% 101.58% 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 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 158,522 158,686 157,212 162,124 164,767 163,059 160,520 -0.83%
  QoQ % -0.10% 0.94% -3.03% -1.60% 1.05% 1.58% -
  Horiz. % 98.76% 98.86% 97.94% 101.00% 102.65% 101.58% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 230,666 0.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.39% -
  Horiz. % 101.39% 101.39% 101.39% 101.39% 101.39% 101.39% 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 -5.24 % -3.30 % -4.58 % 0.19 % 1.24 % 2.79 % -16.34 % -53.12%
  QoQ % -58.79% 27.95% -2,510.53% -84.68% -55.56% 117.07% -
  Horiz. % 32.07% 20.20% 28.03% -1.16% -7.59% -17.07% 100.00%
ROE -3.97 % -2.76 % -3.51 % 0.06 % 0.91 % 2.12 % -11.66 % -51.21%
  QoQ % -43.84% 21.37% -5,950.00% -93.41% -57.08% 118.18% -
  Horiz. % 34.05% 23.67% 30.10% -0.51% -7.80% -18.18% 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 45.92 49.39 47.12 46.68 50.93 52.82 49.69 -5.12%
  QoQ % -7.03% 4.82% 0.94% -8.34% -3.58% 6.30% -
  Horiz. % 92.41% 99.40% 94.83% 93.94% 102.50% 106.30% 100.00%
EPS -2.69 -1.87 -2.36 0.04 0.64 1.48 -8.12 -52.09%
  QoQ % -43.85% 20.76% -6,000.00% -93.75% -56.76% 118.23% -
  Horiz. % 33.13% 23.03% 29.06% -0.49% -7.88% -18.23% 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 45.92 49.39 47.12 46.68 50.93 52.82 49.00 -4.23%
  QoQ % -7.03% 4.82% 0.94% -8.34% -3.58% 7.80% -
  Horiz. % 93.71% 100.80% 96.16% 95.27% 103.94% 107.80% 100.00%
EPS -2.69 -1.87 -2.36 0.04 0.64 1.48 -8.00 -51.61%
  QoQ % -43.85% 20.76% -6,000.00% -93.75% -56.76% 118.50% -
  Horiz. % 33.62% 23.38% 29.50% -0.50% -8.00% -18.50% 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 0.6863 -0.83%
  QoQ % -0.10% 0.94% -3.03% -1.60% 1.05% 1.59% -
  Horiz. % 98.76% 98.86% 97.95% 101.01% 102.65% 101.59% 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 1.20 0.70 0.69 0.69 0.69 0.75 0.98 14.44%
  QoQ % 71.43% 1.45% 0.00% 0.00% -8.00% -23.47% -
  Horiz. % 122.45% 71.43% 70.41% 70.41% 70.41% 76.53% 100.00%
P/EPS -20.43 -18.45 -13.77 831.57 54.79 26.76 -5.98 126.67%
  QoQ % -10.73% -33.99% -101.66% 1,417.74% 104.75% 547.49% -
  Horiz. % 341.64% 308.53% 230.27% -13,905.85% -916.22% -447.49% 100.00%
EY -4.89 -5.42 -7.26 0.12 1.83 3.74 -16.73 -55.92%
  QoQ % 9.78% 25.34% -6,150.00% -93.44% -51.07% 122.36% -
  Horiz. % 29.23% 32.40% 43.40% -0.72% -10.94% -22.36% 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 0.79 0.60 0.67 0.75 0.61 0.75 0.91 -8.99%
  QoQ % 31.67% -10.45% -10.67% 22.95% -18.67% -17.58% -
  Horiz. % 86.81% 65.93% 73.63% 82.42% 67.03% 82.42% 100.00%
P/EPS -13.56 -15.78 -13.35 909.53 48.53 26.76 -5.54 81.52%
  QoQ % 14.07% -18.20% -101.47% 1,774.16% 81.35% 583.03% -
  Horiz. % 244.77% 284.84% 240.97% -16,417.51% -875.99% -483.03% 100.00%
EY -7.37 -6.34 -7.49 0.11 2.06 3.74 -18.03 -44.89%
  QoQ % -16.25% 15.35% -6,909.09% -94.66% -44.92% 120.74% -
  Horiz. % 40.88% 35.16% 41.54% -0.61% -11.43% -20.74% 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.
 


TOP ARTICLES

1. TOPGLOV vs GENETEC: Dawn of Malaysian Equities Ultimate Stock Tips
2. 投资马股看何方 冷眼亲声解答 【冷眼专栏】漫漫投资路
3. TOPGLOV is a Rose; GENETEC is a Squirrel?! Ultimate Stock Tips
4. China has overtaken USA - Koon Yew Yin Koon Yew Yin's Blog
5. France recalls Ambassadors from US and Australia - Koon Yew Yin Koon Yew Yin's Blog
6. 高股息的冷门种植股 - 联合种植 高股息的冷门种植股
7. Symlife - Race for Control, Who will Win? Symphony Life - Race for Control
8. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
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
 
 

211  774  520  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.09-0.025 
 KANGER 0.050.00 
 EMICO 0.545-0.12 
 DNEX 0.76-0.04 
 YONGTAI 0.16-0.04 
 KNM 0.25-0.015 
 TFP 0.215-0.01 
 SERBADK 0.315-0.02 
 JADI 0.13+0.005 
 TIGER-OR 0.0050.00 
PARTNERS & BROKERS