Highlights

[CARIMIN] YoY Annualized Quarter 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 -     90.67%    YoY -     -54.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 608,972 336,348 98,936 131,384 149,080 262,112 - -
  YoY % 81.05% 239.97% -24.70% -11.87% -43.12% 0.00% -
  Horiz. % 232.33% 128.32% 37.75% 50.13% 56.88% 100.00% -
PBT 56,504 46,572 -284 7,084 28,672 29,716 - -
  YoY % 21.33% 16,498.59% -104.01% -75.29% -3.51% 0.00% -
  Horiz. % 190.15% 156.72% -0.96% 23.84% 96.49% 100.00% -
Tax -6,552 -456 -448 -548 -14,260 -7,600 - -
  YoY % -1,336.84% -1.79% 18.25% 96.16% -87.63% 0.00% -
  Horiz. % 86.21% 6.00% 5.89% 7.21% 187.63% 100.00% -
NP 49,952 46,116 -732 6,536 14,412 22,116 - -
  YoY % 8.32% 6,400.00% -111.20% -54.65% -34.83% 0.00% -
  Horiz. % 225.86% 208.52% -3.31% 29.55% 65.17% 100.00% -
NP to SH 48,432 46,864 -1,108 6,580 14,412 22,116 - -
  YoY % 3.35% 4,329.60% -116.84% -54.34% -34.83% 0.00% -
  Horiz. % 218.99% 211.90% -5.01% 29.75% 65.17% 100.00% -
Tax Rate 11.60 % 0.98 % - % 7.74 % 49.73 % 25.58 % - % -
  YoY % 1,083.67% 0.00% 0.00% -84.44% 94.41% 0.00% -
  Horiz. % 45.35% 3.83% 0.00% 30.26% 194.41% 100.00% -
Total Cost 559,020 290,232 99,668 124,848 134,668 239,996 - -
  YoY % 92.61% 191.20% -20.17% -7.29% -43.89% 0.00% -
  Horiz. % 232.93% 120.93% 41.53% 52.02% 56.11% 100.00% -
Net Worth 165,632 145,168 158,522 165,557 163,223 112,946 - -
  YoY % 14.10% -8.42% -4.25% 1.43% 44.51% 0.00% -
  Horiz. % 146.65% 128.53% 140.35% 146.58% 144.51% 100.00% -
Dividend
30/09/19 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% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 165,632 145,168 158,522 165,557 163,223 112,946 - -
  YoY % 14.10% -8.42% -4.25% 1.43% 44.51% 0.00% -
  Horiz. % 146.65% 128.53% 140.35% 146.58% 144.51% 100.00% -
NOSH 233,878 233,878 233,878 233,878 233,878 173,177 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 35.05% 0.00% -
  Horiz. % 135.05% 135.05% 135.05% 135.05% 135.05% 100.00% -
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.20 % 13.71 % -0.74 % 4.97 % 9.67 % 8.44 % - % -
  YoY % -40.19% 1,952.70% -114.89% -48.60% 14.57% 0.00% -
  Horiz. % 97.16% 162.44% -8.77% 58.89% 114.57% 100.00% -
ROE 29.24 % 32.28 % -0.70 % 3.97 % 8.83 % 19.58 % - % -
  YoY % -9.42% 4,711.43% -117.63% -55.04% -54.90% 0.00% -
  Horiz. % 149.34% 164.86% -3.58% 20.28% 45.10% 100.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 260.38 143.81 42.30 55.91 63.74 151.35 - -
  YoY % 81.06% 239.98% -24.34% -12.28% -57.89% 0.00% -
  Horiz. % 172.04% 95.02% 27.95% 36.94% 42.11% 100.00% -
EPS 20.72 20.04 -0.48 2.80 6.16 12.76 - -
  YoY % 3.39% 4,275.00% -117.14% -54.55% -51.72% 0.00% -
  Horiz. % 162.38% 157.05% -3.76% 21.94% 48.28% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7082 0.6207 0.6778 0.7045 0.6979 0.6522 - -
  YoY % 14.10% -8.42% -3.79% 0.95% 7.01% 0.00% -
  Horiz. % 108.59% 95.17% 103.93% 108.02% 107.01% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 260.38 143.81 42.30 55.91 63.74 112.07 - -
  YoY % 81.06% 239.98% -24.34% -12.28% -43.12% 0.00% -
  Horiz. % 232.34% 128.32% 37.74% 49.89% 56.88% 100.00% -
EPS 20.72 20.04 -0.48 2.80 6.16 9.46 - -
  YoY % 3.39% 4,275.00% -117.14% -54.55% -34.88% 0.00% -
  Horiz. % 219.03% 211.84% -5.07% 29.60% 65.12% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7082 0.6207 0.6778 0.7045 0.6979 0.4829 - -
  YoY % 14.10% -8.42% -3.79% 0.95% 44.52% 0.00% -
  Horiz. % 146.66% 128.54% 140.36% 145.89% 144.52% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 - - -
Price 1.0500 0.2550 0.5500 0.3500 0.8200 0.0000 0.0000 -
P/RPS 0.40 0.18 1.30 0.63 1.29 0.00 0.00 -
  YoY % 122.22% -86.15% 106.35% -51.16% 0.00% 0.00% -
  Horiz. % 31.01% 13.95% 100.78% 48.84% 100.00% - -
P/EPS 5.07 1.27 -116.09 12.49 13.31 0.00 0.00 -
  YoY % 299.21% 101.09% -1,029.46% -6.16% 0.00% 0.00% -
  Horiz. % 38.09% 9.54% -872.20% 93.84% 100.00% - -
EY 19.72 78.58 -0.86 8.00 7.51 0.00 0.00 -
  YoY % -74.90% 9,237.21% -110.75% 6.52% 0.00% 0.00% -
  Horiz. % 262.58% 1,046.34% -11.45% 106.52% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.48 0.41 0.81 0.50 1.17 0.00 0.00 -
  YoY % 260.98% -49.38% 62.00% -57.26% 0.00% 0.00% -
  Horiz. % 126.50% 35.04% 69.23% 42.74% 100.00% - -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 27/11/17 22/11/16 26/11/15 20/11/14 - -
Price 1.2700 0.2950 0.3650 0.3100 0.7100 1.1500 0.0000 -
P/RPS 0.49 0.21 0.86 0.55 1.11 0.76 0.00 -
  YoY % 133.33% -75.58% 56.36% -50.45% 46.05% 0.00% -
  Horiz. % 64.47% 27.63% 113.16% 72.37% 146.05% 100.00% -
P/EPS 6.13 1.47 -77.04 11.06 11.52 9.01 0.00 -
  YoY % 317.01% 101.91% -796.56% -3.99% 27.86% 0.00% -
  Horiz. % 68.04% 16.32% -855.05% 122.75% 127.86% 100.00% -
EY 16.31 67.92 -1.30 9.04 8.68 11.10 0.00 -
  YoY % -75.99% 5,324.62% -114.38% 4.15% -21.80% 0.00% -
  Horiz. % 146.94% 611.89% -11.71% 81.44% 78.20% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.79 0.48 0.54 0.44 1.02 1.76 0.00 -
  YoY % 272.92% -11.11% 22.73% -56.86% -42.05% 0.00% -
  Horiz. % 101.70% 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.
 


 

336  195  520  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers