Highlights

[CARIMIN] YoY Annualized Quarter Result on 2018-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -56.97%    YoY -     -56.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 417,189 366,701 119,813 116,210 133,981 199,089 - -
  YoY % 13.77% 206.06% 3.10% -13.26% -32.70% 0.00% -
  Horiz. % 209.55% 184.19% 60.18% 58.37% 67.30% 100.00% -
PBT 25,894 26,413 -11,309 -6,122 9,789 23,192 - -
  YoY % -1.96% 333.55% -84.71% -162.54% -57.79% 0.00% -
  Horiz. % 111.65% 113.89% -48.76% -26.40% 42.21% 100.00% -
Tax -5,228 -1,356 -858 -1,068 -5,642 -5,077 - -
  YoY % -285.55% -57.92% 19.60% 81.07% -11.13% 0.00% -
  Horiz. % 102.97% 26.71% 16.91% 21.03% 111.13% 100.00% -
NP 20,666 25,057 -12,168 -7,190 4,146 18,114 - -
  YoY % -17.52% 305.93% -69.22% -273.41% -77.11% 0.00% -
  Horiz. % 114.09% 138.33% -67.17% -39.70% 22.89% 100.00% -
NP to SH 23,182 25,480 -12,193 -7,813 4,148 18,114 - -
  YoY % -9.02% 308.97% -56.06% -288.36% -77.10% 0.00% -
  Horiz. % 127.98% 140.66% -67.31% -43.13% 22.90% 100.00% -
Tax Rate 20.19 % 5.13 % - % - % 57.64 % 21.89 % - % -
  YoY % 293.57% 0.00% 0.00% 0.00% 163.32% 0.00% -
  Horiz. % 92.23% 23.44% 0.00% 0.00% 263.32% 100.00% -
Total Cost 396,522 341,644 131,981 123,401 129,834 180,974 - -
  YoY % 16.06% 158.86% 6.95% -4.96% -28.26% 0.00% -
  Horiz. % 219.10% 188.78% 72.93% 68.19% 71.74% 100.00% -
Net Worth 167,994 151,763 149,681 157,212 162,755 204,853 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 100.00% -
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 3,742 - - - - 3,118 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 16.14 % - % - % - % - % 17.21 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.78% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 167,994 151,763 149,681 157,212 162,755 204,853 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 100.00% -
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.95 % 6.83 % -10.16 % -6.19 % 3.09 % 9.10 % - % -
  YoY % -27.53% 167.22% -64.14% -300.32% -66.04% 0.00% -
  Horiz. % 54.40% 75.05% -111.65% -68.02% 33.96% 100.00% -
ROE 13.80 % 16.79 % -8.15 % -4.97 % 2.55 % 8.84 % - % -
  YoY % -17.81% 306.01% -63.98% -294.90% -71.15% 0.00% -
  Horiz. % 156.11% 189.93% -92.19% -56.22% 28.85% 100.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 178.38 156.79 51.23 49.69 57.29 85.13 - -
  YoY % 13.77% 206.05% 3.10% -13.27% -32.70% 0.00% -
  Horiz. % 209.54% 184.18% 60.18% 58.37% 67.30% 100.00% -
EPS 9.91 10.89 -5.21 -3.35 1.77 8.09 - -
  YoY % -9.00% 309.02% -55.52% -289.27% -78.12% 0.00% -
  Horiz. % 122.50% 134.61% -64.40% -41.41% 21.88% 100.00% -
DPS 1.60 0.00 0.00 0.00 0.00 1.33 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.30% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7183 0.6489 0.6400 0.6722 0.6959 0.8759 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 178.38 156.79 51.23 49.69 57.29 85.13 - -
  YoY % 13.77% 206.05% 3.10% -13.27% -32.70% 0.00% -
  Horiz. % 209.54% 184.18% 60.18% 58.37% 67.30% 100.00% -
EPS 9.91 10.89 -5.21 -3.35 1.77 8.09 - -
  YoY % -9.00% 309.02% -55.52% -289.27% -78.12% 0.00% -
  Horiz. % 122.50% 134.61% -64.40% -41.41% 21.88% 100.00% -
DPS 1.60 0.00 0.00 0.00 0.00 1.33 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.30% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7183 0.6489 0.6400 0.6722 0.6959 0.8759 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.5350 0.8300 0.3150 0.3250 0.4850 0.9500 0.0000 -
P/RPS 0.30 0.53 0.61 0.65 0.85 1.12 0.00 -
  YoY % -43.40% -13.11% -6.15% -23.53% -24.11% 0.00% -
  Horiz. % 26.79% 47.32% 54.46% 58.04% 75.89% 100.00% -
P/EPS 5.40 7.62 -6.04 -9.73 27.35 12.27 0.00 -
  YoY % -29.13% 226.16% 37.92% -135.58% 122.90% 0.00% -
  Horiz. % 44.01% 62.10% -49.23% -79.30% 222.90% 100.00% -
EY 18.53 13.13 -16.55 -10.28 3.66 8.15 0.00 -
  YoY % 41.13% 179.34% -60.99% -380.87% -55.09% 0.00% -
  Horiz. % 227.36% 161.10% -203.07% -126.13% 44.91% 100.00% -
DY 2.99 0.00 0.00 0.00 0.00 1.40 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 213.57% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.74 1.28 0.49 0.48 0.70 1.08 0.00 -
  YoY % -42.19% 161.22% 2.08% -31.43% -35.19% 0.00% -
  Horiz. % 68.52% 118.52% 45.37% 44.44% 64.81% 100.00% -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date - 23/05/19 - 25/05/17 23/05/16 20/05/15 - -
Price 0.7950 0.6800 0.2900 0.3150 0.4500 1.0100 0.0000 -
P/RPS 0.45 0.43 0.57 0.63 0.79 1.19 0.00 -
  YoY % 4.65% -24.56% -9.52% -20.25% -33.61% 0.00% -
  Horiz. % 37.82% 36.13% 47.90% 52.94% 66.39% 100.00% -
P/EPS 8.02 6.24 -5.56 -9.43 25.37 13.04 0.00 -
  YoY % 28.53% 212.23% 41.04% -137.17% 94.56% 0.00% -
  Horiz. % 61.50% 47.85% -42.64% -72.32% 194.56% 100.00% -
EY 12.47 16.02 -17.98 -10.61 3.94 7.67 0.00 -
  YoY % -22.16% 189.10% -69.46% -369.29% -48.63% 0.00% -
  Horiz. % 162.58% 208.87% -234.42% -138.33% 51.37% 100.00% -
DY 2.01 0.00 0.00 0.00 0.00 1.32 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.27% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.11 1.05 0.45 0.47 0.65 1.15 0.00 -
  YoY % 5.71% 133.33% -4.26% -27.69% -43.48% 0.00% -
  Horiz. % 96.52% 91.30% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

377  560  553 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.245-0.01 
 FOCUS-PA 0.020.00 
 LKL 0.40+0.025 
 HIAPTEK 0.50-0.01 
 BORNOIL 0.05+0.005 
 PERMAJU 0.19-0.02 
 SAPNRG 0.140.00 
 FOCUS 0.46-0.04 
 PA 0.535+0.025 
 DAYA 0.02+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS