Highlights

[CARIMIN] YoY Annualized Quarter Result on 2015-09-30 [#1]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     277.01%    YoY -     -34.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Revenue 336,348 98,936 131,384 149,080 262,112 -  -  -
  YoY % 239.97% -24.70% -11.87% -43.12% 0.00% - -
  Horiz. % 128.32% 37.75% 50.13% 56.88% 100.00% - -
PBT 46,572 -284 7,084 28,672 29,716 -  -  -
  YoY % 16,498.59% -104.01% -75.29% -3.51% 0.00% - -
  Horiz. % 156.72% -0.96% 23.84% 96.49% 100.00% - -
Tax -456 -448 -548 -14,260 -7,600 -  -  -
  YoY % -1.79% 18.25% 96.16% -87.63% 0.00% - -
  Horiz. % 6.00% 5.89% 7.21% 187.63% 100.00% - -
NP 46,116 -732 6,536 14,412 22,116 -  -  -
  YoY % 6,400.00% -111.20% -54.65% -34.83% 0.00% - -
  Horiz. % 208.52% -3.31% 29.55% 65.17% 100.00% - -
NP to SH 46,864 -1,108 6,580 14,412 22,116 -  -  -
  YoY % 4,329.60% -116.84% -54.34% -34.83% 0.00% - -
  Horiz. % 211.90% -5.01% 29.75% 65.17% 100.00% - -
Tax Rate 0.98 % - % 7.74 % 49.73 % 25.58 % - %  -  % -
  YoY % 0.00% 0.00% -84.44% 94.41% 0.00% - -
  Horiz. % 3.83% 0.00% 30.26% 194.41% 100.00% - -
Total Cost 290,232 99,668 124,848 134,668 239,996 -  -  -
  YoY % 191.20% -20.17% -7.29% -43.89% 0.00% - -
  Horiz. % 120.93% 41.53% 52.02% 56.11% 100.00% - -
Net Worth 145,168 158,522 165,557 163,223 112,946 -  -  -
  YoY % -8.42% -4.25% 1.43% 44.51% 0.00% - -
  Horiz. % 128.53% 140.35% 146.58% 144.51% 100.00% - -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Net Worth 145,168 158,522 165,557 163,223 112,946 -  -  -
  YoY % -8.42% -4.25% 1.43% 44.51% 0.00% - -
  Horiz. % 128.53% 140.35% 146.58% 144.51% 100.00% - -
NOSH 233,878 233,878 233,878 233,878 173,177 -  -  -
  YoY % 0.00% 0.00% 0.00% 35.05% 0.00% - -
  Horiz. % 135.05% 135.05% 135.05% 135.05% 100.00% - -
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
NP Margin 13.71 % -0.74 % 4.97 % 9.67 % 8.44 % - %  -  % -
  YoY % 1,952.70% -114.89% -48.60% 14.57% 0.00% - -
  Horiz. % 162.44% -8.77% 58.89% 114.57% 100.00% - -
ROE 32.28 % -0.70 % 3.97 % 8.83 % 19.58 % - %  -  % -
  YoY % 4,711.43% -117.63% -55.04% -54.90% 0.00% - -
  Horiz. % 164.86% -3.58% 20.28% 45.10% 100.00% - -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
RPS 143.81 42.30 55.91 63.74 151.35 -  -  -
  YoY % 239.98% -24.34% -12.28% -57.89% 0.00% - -
  Horiz. % 95.02% 27.95% 36.94% 42.11% 100.00% - -
EPS 20.04 -0.48 2.80 6.16 12.76 -  -  -
  YoY % 4,275.00% -117.14% -54.55% -51.72% 0.00% - -
  Horiz. % 157.05% -3.76% 21.94% 48.28% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.6207 0.6778 0.7045 0.6979 0.6522 -  -  -
  YoY % -8.42% -3.79% 0.95% 7.01% 0.00% - -
  Horiz. % 95.17% 103.93% 108.02% 107.01% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
RPS 143.81 42.30 55.91 63.74 112.07 -  -  -
  YoY % 239.98% -24.34% -12.28% -43.12% 0.00% - -
  Horiz. % 128.32% 37.74% 49.89% 56.88% 100.00% - -
EPS 20.04 -0.48 2.80 6.16 9.46 -  -  -
  YoY % 4,275.00% -117.14% -54.55% -34.88% 0.00% - -
  Horiz. % 211.84% -5.07% 29.60% 65.12% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.6207 0.6778 0.7045 0.6979 0.4829 -  -  -
  YoY % -8.42% -3.79% 0.95% 44.52% 0.00% - -
  Horiz. % 128.54% 140.36% 145.89% 144.52% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 - -  -  -
Price 0.2550 0.5500 0.3500 0.8200 0.0000 0.0000  -  -
P/RPS 0.18 1.30 0.63 1.29 0.00 0.00  -  -
  YoY % -86.15% 106.35% -51.16% 0.00% 0.00% - -
  Horiz. % 13.95% 100.78% 48.84% 100.00% - - -
P/EPS 1.27 -116.09 12.49 13.31 0.00 0.00  -  -
  YoY % 101.09% -1,029.46% -6.16% 0.00% 0.00% - -
  Horiz. % 9.54% -872.20% 93.84% 100.00% - - -
EY 78.58 -0.86 8.00 7.51 0.00 0.00  -  -
  YoY % 9,237.21% -110.75% 6.52% 0.00% 0.00% - -
  Horiz. % 1,046.34% -11.45% 106.52% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.81 0.50 1.17 0.00 0.00  -  -
  YoY % -49.38% 62.00% -57.26% 0.00% 0.00% - -
  Horiz. % 35.04% 69.23% 42.74% 100.00% - - -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Date 29/11/18 27/11/17 22/11/16 26/11/15 20/11/14 -  -  -
Price 0.2950 0.3650 0.3100 0.7100 1.1500 0.0000  -  -
P/RPS 0.21 0.86 0.55 1.11 0.76 0.00  -  -
  YoY % -75.58% 56.36% -50.45% 46.05% 0.00% - -
  Horiz. % 27.63% 113.16% 72.37% 146.05% 100.00% - -
P/EPS 1.47 -77.04 11.06 11.52 9.01 0.00  -  -
  YoY % 101.91% -796.56% -3.99% 27.86% 0.00% - -
  Horiz. % 16.32% -855.05% 122.75% 127.86% 100.00% - -
EY 67.92 -1.30 9.04 8.68 11.10 0.00  -  -
  YoY % 5,324.62% -114.38% 4.15% -21.80% 0.00% - -
  Horiz. % 611.89% -11.71% 81.44% 78.20% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.54 0.44 1.02 1.76 0.00  -  -
  YoY % -11.11% 22.73% -56.86% -42.05% 0.00% - -
  Horiz. % 27.27% 30.68% 25.00% 57.95% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers