[CARIMIN] YoY Cumulative Quarter Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 63,412 152,243 84,087 24,734 32,846 37,270 65,528 -0.55% YoY % -58.35% 81.05% 239.97% -24.70% -11.87% -43.12% - Horiz. % 96.77% 232.33% 128.32% 37.75% 50.13% 56.88% 100.00%
PBT 8,794 14,126 11,643 -71 1,771 7,168 7,429 2.85% YoY % -37.75% 21.33% 16,498.59% -104.01% -75.29% -3.51% - Horiz. % 118.37% 190.15% 156.72% -0.96% 23.84% 96.49% 100.00%
Tax -1,827 -1,638 -114 -112 -137 -3,565 -1,900 -0.65% YoY % -11.54% -1,336.84% -1.79% 18.25% 96.16% -87.63% - Horiz. % 96.16% 86.21% 6.00% 5.89% 7.21% 187.63% 100.00%
NP 6,967 12,488 11,529 -183 1,634 3,603 5,529 3.92% YoY % -44.21% 8.32% 6,400.00% -111.20% -54.65% -34.83% - Horiz. % 126.01% 225.86% 208.52% -3.31% 29.55% 65.17% 100.00%
NP to SH 6,927 12,108 11,716 -277 1,645 3,603 5,529 3.82% YoY % -42.79% 3.35% 4,329.60% -116.84% -54.34% -34.83% - Horiz. % 125.28% 218.99% 211.90% -5.01% 29.75% 65.17% 100.00%
Tax Rate 20.78 % 11.60 % 0.98 % - % 7.74 % 49.73 % 25.58 % -3.40% YoY % 79.14% 1,083.67% 0.00% 0.00% -84.44% 94.41% - Horiz. % 81.24% 45.35% 3.83% 0.00% 30.26% 194.41% 100.00%
Total Cost 56,445 139,755 72,558 24,917 31,212 33,667 59,999 -1.01% YoY % -59.61% 92.61% 191.20% -20.17% -7.29% -43.89% - Horiz. % 94.08% 232.93% 120.93% 41.53% 52.02% 56.11% 100.00%
Net Worth 170,333 165,632 145,168 158,522 165,557 163,223 112,946 7.08% YoY % 2.84% 14.10% -8.42% -4.25% 1.43% 44.51% - Horiz. % 150.81% 146.65% 128.53% 140.35% 146.58% 144.51% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 1,169 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 16.88 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 170,333 165,632 145,168 158,522 165,557 163,223 112,946 7.08% YoY % 2.84% 14.10% -8.42% -4.25% 1.43% 44.51% - Horiz. % 150.81% 146.65% 128.53% 140.35% 146.58% 144.51% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 173,177 5.13% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 35.05% - Horiz. % 135.05% 135.05% 135.05% 135.05% 135.05% 135.05% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.99 % 8.20 % 13.71 % -0.74 % 4.97 % 9.67 % 8.44 % 4.49% YoY % 34.02% -40.19% 1,952.70% -114.89% -48.60% 14.57% - Horiz. % 130.21% 97.16% 162.44% -8.77% 58.89% 114.57% 100.00%
ROE 4.07 % 7.31 % 8.07 % -0.17 % 0.99 % 2.21 % 4.90 % -3.04% YoY % -44.32% -9.42% 4,847.06% -117.17% -55.20% -54.90% - Horiz. % 83.06% 149.18% 164.69% -3.47% 20.20% 45.10% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 27.11 65.10 35.95 10.58 13.98 15.94 37.84 -5.40% YoY % -58.36% 81.08% 239.79% -24.32% -12.30% -57.88% - Horiz. % 71.64% 172.04% 95.01% 27.96% 36.95% 42.12% 100.00%
EPS 2.96 5.18 5.01 -0.12 0.70 1.54 3.19 -1.24% YoY % -42.86% 3.39% 4,275.00% -117.14% -54.55% -51.72% - Horiz. % 92.79% 162.38% 157.05% -3.76% 21.94% 48.28% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 0.7283 0.7082 0.6207 0.6778 0.7045 0.6979 0.6522 1.85% YoY % 2.84% 14.10% -8.42% -3.79% 0.95% 7.01% - Horiz. % 111.67% 108.59% 95.17% 103.93% 108.02% 107.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 27.11 65.10 35.95 10.58 13.98 15.94 28.02 -0.55% YoY % -58.36% 81.08% 239.79% -24.32% -12.30% -43.11% - Horiz. % 96.75% 232.33% 128.30% 37.76% 49.89% 56.89% 100.00%
EPS 2.96 5.18 5.01 -0.12 0.70 1.54 2.36 3.84% YoY % -42.86% 3.39% 4,275.00% -117.14% -54.55% -34.75% - Horiz. % 125.42% 219.49% 212.29% -5.08% 29.66% 65.25% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 0.7283 0.7082 0.6207 0.6778 0.7045 0.6979 0.4829 7.08% YoY % 2.84% 14.10% -8.42% -3.79% 0.95% 44.52% - Horiz. % 150.82% 146.66% 128.54% 140.36% 145.89% 144.52% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 - -
Price 0.5300 1.0500 0.2550 0.5500 0.3500 0.8200 0.0000 -
P/RPS 1.95 1.61 0.71 5.20 2.50 5.15 0.00 - YoY % 21.12% 126.76% -86.35% 108.00% -51.46% 0.00% - Horiz. % 37.86% 31.26% 13.79% 100.97% 48.54% 100.00% -
P/EPS 17.89 20.28 5.09 -464.38 49.97 53.23 0.00 - YoY % -11.79% 298.43% 101.10% -1,029.32% -6.12% 0.00% - Horiz. % 33.61% 38.10% 9.56% -872.40% 93.88% 100.00% -
EY 5.59 4.93 19.64 -0.22 2.00 1.88 0.00 - YoY % 13.39% -74.90% 9,027.27% -111.00% 6.38% 0.00% - Horiz. % 297.34% 262.23% 1,044.68% -11.70% 106.38% 100.00% -
DY 0.94 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. % 100.00% - - - - - -
P/NAPS 0.73 1.48 0.41 0.81 0.50 1.17 0.00 - YoY % -50.68% 260.98% -49.38% 62.00% -57.26% 0.00% - Horiz. % 62.39% 126.50% 35.04% 69.23% 42.74% 100.00% -
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 27/11/19 29/11/18 27/11/17 22/11/16 26/11/15 20/11/14 -
Price 0.6550 1.2700 0.2950 0.3650 0.3100 0.7100 1.1500 -
P/RPS 2.42 1.95 0.82 3.45 2.22 4.46 3.04 -3.73% YoY % 24.10% 137.80% -76.23% 55.41% -50.22% 46.71% - Horiz. % 79.61% 64.14% 26.97% 113.49% 73.03% 146.71% 100.00%
P/EPS 22.11 24.53 5.89 -308.18 44.26 46.09 36.02 -7.81% YoY % -9.87% 316.47% 101.91% -796.29% -3.97% 27.96% - Horiz. % 61.38% 68.10% 16.35% -855.58% 122.88% 127.96% 100.00%
EY 4.52 4.08 16.98 -0.32 2.26 2.17 2.78 8.43% YoY % 10.78% -75.97% 5,406.25% -114.16% 4.15% -21.94% - Horiz. % 162.59% 146.76% 610.79% -11.51% 81.29% 78.06% 100.00%
DY 0.76 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. % 100.00% - - - - - -
P/NAPS 0.90 1.79 0.48 0.54 0.44 1.02 1.76 -10.57% YoY % -49.72% 272.92% -11.11% 22.73% -56.86% -42.05% - Horiz. % 51.14% 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.
Comment
Carimin Petroleum Berhad - Q1 FY2018.pdf 
