Highlights

[CARIMIN] YoY Annualized Quarter Result on 2016-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -16.80%    YoY -     142.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Revenue 443,005 136,790 115,517 123,527 164,161 -  -  -
  YoY % 223.86% 18.42% -6.48% -24.75% 0.00% - -
  Horiz. % 269.86% 83.33% 70.37% 75.25% 100.00% - -
PBT 31,093 -24,359 -3,632 6,286 -2,791 -  -  -
  YoY % 227.64% -570.68% -157.78% 325.22% 0.00% - -
  Horiz. % -1,114.05% 872.77% 130.13% -225.22% 100.00% - -
Tax -2,521 -761 -177 -2,836 -5,353 -  -  -
  YoY % -231.27% -329.94% 93.76% 47.02% 0.00% - -
  Horiz. % 47.10% 14.22% 3.31% 52.98% 100.00% - -
NP 28,572 -25,120 -3,809 3,450 -8,144 -  -  -
  YoY % 213.74% -559.49% -210.41% 142.36% 0.00% - -
  Horiz. % -350.83% 308.45% 46.77% -42.36% 100.00% - -
NP to SH 28,816 -25,087 -4,374 3,451 -8,142 -  -  -
  YoY % 214.86% -473.55% -226.75% 142.39% 0.00% - -
  Horiz. % -353.92% 308.12% 53.72% -42.39% 100.00% - -
Tax Rate 8.11 % - % - % 45.12 % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 17.97% 0.00% 0.00% 100.00% - - -
Total Cost 414,433 161,910 119,326 120,077 172,305 -  -  -
  YoY % 155.97% 35.69% -0.63% -30.31% 0.00% - -
  Horiz. % 240.52% 93.97% 69.25% 69.69% 100.00% - -
Net Worth 158,218 133,731 158,686 162,570 159,715 -  -  -
  YoY % 18.31% -15.73% -2.39% 1.79% 0.00% - -
  Horiz. % 99.06% 83.73% 99.36% 101.79% 100.00% - -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Div 7,016 - - - 2,338 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 300.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 24.35 % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Net Worth 158,218 133,731 158,686 162,570 159,715 -  -  -
  YoY % 18.31% -15.73% -2.39% 1.79% 0.00% - -
  Horiz. % 99.06% 83.73% 99.36% 101.79% 100.00% - -
NOSH 233,878 233,878 233,878 233,878 233,878 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
NP Margin 6.45 % -18.36 % -3.30 % 2.79 % -4.96 % - %  -  % -
  YoY % 135.13% -456.36% -218.28% 156.25% 0.00% - -
  Horiz. % -130.04% 370.16% 66.53% -56.25% 100.00% - -
ROE 18.21 % -18.76 % -2.76 % 2.12 % -5.10 % - %  -  % -
  YoY % 197.07% -579.71% -230.19% 141.57% 0.00% - -
  Horiz. % -357.06% 367.84% 54.12% -41.57% 100.00% - -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
RPS 189.42 58.49 49.39 52.98 70.19 -  -  -
  YoY % 223.85% 18.42% -6.78% -24.52% 0.00% - -
  Horiz. % 269.87% 83.33% 70.37% 75.48% 100.00% - -
EPS 12.32 -10.73 -1.87 1.48 -3.48 -  -  -
  YoY % 214.82% -473.80% -226.35% 142.53% 0.00% - -
  Horiz. % -354.02% 308.33% 53.74% -42.53% 100.00% - -
DPS 3.00 0.00 0.00 0.00 1.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 300.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6765 0.5718 0.6785 0.6972 0.6829 -  -  -
  YoY % 18.31% -15.73% -2.68% 2.09% 0.00% - -
  Horiz. % 99.06% 83.73% 99.36% 102.09% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
RPS 189.42 58.49 49.39 52.98 70.19 -  -  -
  YoY % 223.85% 18.42% -6.78% -24.52% 0.00% - -
  Horiz. % 269.87% 83.33% 70.37% 75.48% 100.00% - -
EPS 12.32 -10.73 -1.87 1.48 -3.48 -  -  -
  YoY % 214.82% -473.80% -226.35% 142.53% 0.00% - -
  Horiz. % -354.02% 308.33% 53.74% -42.53% 100.00% - -
DPS 3.00 0.00 0.00 0.00 1.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 300.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6765 0.5718 0.6785 0.6972 0.6829 -  -  -
  YoY % 18.31% -15.73% -2.68% 2.09% 0.00% - -
  Horiz. % 99.06% 83.73% 99.36% 102.09% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -  -  -
Price 0.8850 0.2700 0.3450 0.3950 0.9600 0.0000  -  -
P/RPS 0.47 0.46 0.70 0.75 1.37 0.00  -  -
  YoY % 2.17% -34.29% -6.67% -45.26% 0.00% - -
  Horiz. % 34.31% 33.58% 51.09% 54.74% 100.00% - -
P/EPS 7.18 -2.52 -18.45 26.67 -27.58 0.00  -  -
  YoY % 384.92% 86.34% -169.18% 196.70% 0.00% - -
  Horiz. % -26.03% 9.14% 66.90% -96.70% 100.00% - -
EY 13.92 -39.73 -5.42 3.75 -3.63 0.00  -  -
  YoY % 135.04% -633.03% -244.53% 203.31% 0.00% - -
  Horiz. % -383.47% 1,094.49% 149.31% -103.31% 100.00% - -
DY 3.39 0.00 0.00 0.00 1.04 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 325.96% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.31 0.47 0.51 0.57 1.41 0.00  -  -
  YoY % 178.72% -7.84% -10.53% -59.57% 0.00% - -
  Horiz. % 92.91% 33.33% 36.17% 40.43% 100.00% - -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Date 04/09/19 21/08/18 24/08/17 22/08/16 25/08/15 -  -  -
Price 0.9350 0.2750 0.2950 0.3950 0.8000 0.0000  -  -
P/RPS 0.49 0.47 0.60 0.75 1.14 0.00  -  -
  YoY % 4.26% -21.67% -20.00% -34.21% 0.00% - -
  Horiz. % 42.98% 41.23% 52.63% 65.79% 100.00% - -
P/EPS 7.59 -2.56 -15.77 26.67 -22.98 0.00  -  -
  YoY % 396.48% 83.77% -159.13% 216.06% 0.00% - -
  Horiz. % -33.03% 11.14% 68.62% -116.06% 100.00% - -
EY 13.18 -39.01 -6.34 3.75 -4.35 0.00  -  -
  YoY % 133.79% -515.30% -269.07% 186.21% 0.00% - -
  Horiz. % -302.99% 896.78% 145.75% -86.21% 100.00% - -
DY 3.21 0.00 0.00 0.00 1.25 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 256.80% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.38 0.48 0.43 0.57 1.17 0.00  -  -
  YoY % 187.50% 11.63% -24.56% -51.28% 0.00% - -
  Horiz. % 117.95% 41.03% 36.75% 48.72% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers