Highlights

[CARIMIN] YoY Annualized Quarter Result on 2015-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 20-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -10.88%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -   -  CAGR
Revenue 119,813 116,210 133,981 199,089 -  -   -  -
  YoY % 3.10% -13.26% -32.70% 0.00% - - -
  Horiz. % 60.18% 58.37% 67.30% 100.00% - - -
PBT -11,309 -6,122 9,789 23,192 -  -   -  -
  YoY % -84.71% -162.54% -57.79% 0.00% - - -
  Horiz. % -48.76% -26.40% 42.21% 100.00% - - -
Tax -858 -1,068 -5,642 -5,077 -  -   -  -
  YoY % 19.60% 81.07% -11.13% 0.00% - - -
  Horiz. % 16.91% 21.03% 111.13% 100.00% - - -
NP -12,168 -7,190 4,146 18,114 -  -   -  -
  YoY % -69.22% -273.41% -77.11% 0.00% - - -
  Horiz. % -67.17% -39.70% 22.89% 100.00% - - -
NP to SH -12,193 -7,813 4,148 18,114 -  -   -  -
  YoY % -56.06% -288.36% -77.10% 0.00% - - -
  Horiz. % -67.31% -43.13% 22.90% 100.00% - - -
Tax Rate - % - % 57.64 % 21.89 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 163.32% 0.00% - - -
  Horiz. % 0.00% 0.00% 263.32% 100.00% - - -
Total Cost 131,981 123,401 129,834 180,974 -  -   -  -
  YoY % 6.95% -4.96% -28.26% 0.00% - - -
  Horiz. % 72.93% 68.19% 71.74% 100.00% - - -
Net Worth 149,681 157,212 162,755 204,853 -  -   -  -
  YoY % -4.79% -3.41% -20.55% 0.00% - - -
  Horiz. % 73.07% 76.74% 79.45% 100.00% - - -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -   -  CAGR
Div - - - 3,118 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 17.21 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -   -  CAGR
Net Worth 149,681 157,212 162,755 204,853 -  -   -  -
  YoY % -4.79% -3.41% -20.55% 0.00% - - -
  Horiz. % 73.07% 76.74% 79.45% 100.00% - - -
NOSH 233,878 233,878 233,878 233,878 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -   -  CAGR
NP Margin -10.16 % -6.19 % 3.09 % 9.10 % - %  -  %  -  % -
  YoY % -64.14% -300.32% -66.04% 0.00% - - -
  Horiz. % -111.65% -68.02% 33.96% 100.00% - - -
ROE -8.15 % -4.97 % 2.55 % 8.84 % - %  -  %  -  % -
  YoY % -63.98% -294.90% -71.15% 0.00% - - -
  Horiz. % -92.19% -56.22% 28.85% 100.00% - - -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -   -  CAGR
RPS 51.23 49.69 57.29 85.13 -  -   -  -
  YoY % 3.10% -13.27% -32.70% 0.00% - - -
  Horiz. % 60.18% 58.37% 67.30% 100.00% - - -
EPS -5.21 -3.35 1.77 8.09 -  -   -  -
  YoY % -55.52% -289.27% -78.12% 0.00% - - -
  Horiz. % -64.40% -41.41% 21.88% 100.00% - - -
DPS 0.00 0.00 0.00 1.33 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6400 0.6722 0.6959 0.8759 -  -   -  -
  YoY % -4.79% -3.41% -20.55% 0.00% - - -
  Horiz. % 73.07% 76.74% 79.45% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -   -  CAGR
RPS 51.23 49.69 57.29 85.13 -  -   -  -
  YoY % 3.10% -13.27% -32.70% 0.00% - - -
  Horiz. % 60.18% 58.37% 67.30% 100.00% - - -
EPS -5.21 -3.35 1.77 8.09 -  -   -  -
  YoY % -55.52% -289.27% -78.12% 0.00% - - -
  Horiz. % -64.40% -41.41% 21.88% 100.00% - - -
DPS 0.00 0.00 0.00 1.33 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6400 0.6722 0.6959 0.8759 -  -   -  -
  YoY % -4.79% -3.41% -20.55% 0.00% - - -
  Horiz. % 73.07% 76.74% 79.45% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -   -  CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 -  -   -  -
Price 0.3150 0.3250 0.4850 0.9500 0.0000  -   -  -
P/RPS 0.61 0.65 0.85 1.12 0.00  -   -  -
  YoY % -6.15% -23.53% -24.11% 0.00% - - -
  Horiz. % 54.46% 58.04% 75.89% 100.00% - - -
P/EPS -6.04 -9.73 27.35 12.27 0.00  -   -  -
  YoY % 37.92% -135.58% 122.90% 0.00% - - -
  Horiz. % -49.23% -79.30% 222.90% 100.00% - - -
EY -16.55 -10.28 3.66 8.15 0.00  -   -  -
  YoY % -60.99% -380.87% -55.09% 0.00% - - -
  Horiz. % -203.07% -126.13% 44.91% 100.00% - - -
DY 0.00 0.00 0.00 1.40 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.49 0.48 0.70 1.08 0.00  -   -  -
  YoY % 2.08% -31.43% -35.19% 0.00% - - -
  Horiz. % 45.37% 44.44% 64.81% 100.00% - - -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -   -  CAGR
Date - 25/05/17 23/05/16 20/05/15 -  -   -  -
Price 0.2900 0.3150 0.4500 1.0100 0.0000  -   -  -
P/RPS 0.57 0.63 0.79 1.19 0.00  -   -  -
  YoY % -9.52% -20.25% -33.61% 0.00% - - -
  Horiz. % 47.90% 52.94% 66.39% 100.00% - - -
P/EPS -5.56 -9.43 25.37 13.04 0.00  -   -  -
  YoY % 41.04% -137.17% 94.56% 0.00% - - -
  Horiz. % -42.64% -72.32% 194.56% 100.00% - - -
EY -17.98 -10.61 3.94 7.67 0.00  -   -  -
  YoY % -69.46% -369.29% -48.63% 0.00% - - -
  Horiz. % -234.42% -138.33% 51.37% 100.00% - - -
DY 0.00 0.00 0.00 1.32 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.45 0.47 0.65 1.15 0.00  -   -  -
  YoY % -4.26% -27.69% -43.48% 0.00% - - -
  Horiz. % 39.13% 40.87% 56.52% 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.
 


 

136  135  409  1585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.25-0.005 
 SLVEST 0.89+0.025 
 WCEHB 0.32+0.015 
 FPGROUP 0.68-0.005 
 HSI-H8F 0.24-0.005 
 MEDIAC 0.22+0.005 
 GFM-WC 0.080.00 
 KNM-WB 0.04-0.005 
 HSI-C7F 0.065-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers