Highlights

[CARIMIN] YoY Annualized Quarter Result on 2018-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 21-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     -105.74%    YoY -     -473.55%
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.
 


 

195  297  509  1313 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.42-0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers