Highlights

[CARIMIN] YoY Cumulative Quarter Result on 2017-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -1,302.17%    YoY -     -312.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 259,372 180,342 64,988 64,169 78,512 118,504 - -
  YoY % 43.82% 177.50% 1.28% -18.27% -33.75% 0.00% -
  Horiz. % 218.87% 152.18% 54.84% 54.15% 66.25% 100.00% -
PBT 22,016 16,970 -3,368 -538 6,257 13,355 - -
  YoY % 29.73% 603.86% -526.02% -108.60% -53.15% 0.00% -
  Horiz. % 164.85% 127.07% -25.22% -4.03% 46.85% 100.00% -
Tax -2,691 -227 -454 -289 -3,838 -3,192 - -
  YoY % -1,085.46% 50.00% -57.09% 92.47% -20.24% 0.00% -
  Horiz. % 84.30% 7.11% 14.22% 9.05% 120.24% 100.00% -
NP 19,325 16,743 -3,822 -827 2,419 10,163 - -
  YoY % 15.42% 538.07% -362.15% -134.19% -76.20% 0.00% -
  Horiz. % 190.15% 164.74% -37.61% -8.14% 23.80% 100.00% -
NP to SH 20,159 16,979 -3,884 -942 2,420 10,163 - -
  YoY % 18.73% 537.15% -312.31% -138.93% -76.19% 0.00% -
  Horiz. % 198.36% 167.07% -38.22% -9.27% 23.81% 100.00% -
Tax Rate 12.22 % 1.34 % - % - % 61.34 % 23.90 % - % -
  YoY % 811.94% 0.00% 0.00% 0.00% 156.65% 0.00% -
  Horiz. % 51.13% 5.61% 0.00% 0.00% 256.65% 100.00% -
Total Cost 240,047 163,599 68,810 64,996 76,093 108,341 - -
  YoY % 46.73% 137.75% 5.87% -14.58% -29.77% 0.00% -
  Horiz. % 221.57% 151.00% 63.51% 59.99% 70.23% 100.00% -
Net Worth 173,654 149,611 154,920 162,124 162,124 217,717 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 100.00% -
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,806 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 13.92 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 173,654 149,611 154,920 162,124 162,124 217,717 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.45 % 9.28 % -5.88 % -1.29 % 3.08 % 8.58 % - % -
  YoY % -19.72% 257.82% -355.81% -141.88% -64.10% 0.00% -
  Horiz. % 86.83% 108.16% -68.53% -15.03% 35.90% 100.00% -
ROE 11.61 % 11.35 % -2.51 % -0.58 % 1.49 % 4.67 % - % -
  YoY % 2.29% 552.19% -332.76% -138.93% -68.09% 0.00% -
  Horiz. % 248.61% 243.04% -53.75% -12.42% 31.91% 100.00% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 110.90 77.11 27.79 27.44 33.57 50.67 - -
  YoY % 43.82% 177.47% 1.28% -18.26% -33.75% 0.00% -
  Horiz. % 218.87% 152.18% 54.85% 54.15% 66.25% 100.00% -
EPS 8.62 7.26 -1.66 -0.40 1.03 5.26 - -
  YoY % 18.73% 537.35% -315.00% -138.83% -80.42% 0.00% -
  Horiz. % 163.88% 138.02% -31.56% -7.60% 19.58% 100.00% -
DPS 1.20 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 0.7425 0.6397 0.6624 0.6932 0.6932 0.9309 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 110.90 77.11 27.79 27.44 33.57 50.67 - -
  YoY % 43.82% 177.47% 1.28% -18.26% -33.75% 0.00% -
  Horiz. % 218.87% 152.18% 54.85% 54.15% 66.25% 100.00% -
EPS 8.62 7.26 -1.66 -0.40 1.03 5.26 - -
  YoY % 18.73% 537.35% -315.00% -138.83% -80.42% 0.00% -
  Horiz. % 163.88% 138.02% -31.56% -7.60% 19.58% 100.00% -
DPS 1.20 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 0.7425 0.6397 0.6624 0.6932 0.6932 0.9309 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 - -
Price 1.3200 0.4050 0.3550 0.3200 0.7450 0.9250 0.0000 -
P/RPS 1.19 0.53 1.28 1.17 2.22 1.83 0.00 -
  YoY % 124.53% -58.59% 9.40% -47.30% 21.31% 0.00% -
  Horiz. % 65.03% 28.96% 69.95% 63.93% 121.31% 100.00% -
P/EPS 15.31 5.58 -21.38 -79.45 72.00 21.29 0.00 -
  YoY % 174.37% 126.10% 73.09% -210.35% 238.19% 0.00% -
  Horiz. % 71.91% 26.21% -100.42% -373.18% 338.19% 100.00% -
EY 6.53 17.93 -4.68 -1.26 1.39 4.70 0.00 -
  YoY % -63.58% 483.12% -271.43% -190.65% -70.43% 0.00% -
  Horiz. % 138.94% 381.49% -99.57% -26.81% 29.57% 100.00% -
DY 0.91 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 1.78 0.63 0.54 0.46 1.07 0.99 0.00 -
  YoY % 182.54% 16.67% 17.39% -57.01% 8.08% 0.00% -
  Horiz. % 179.80% 63.64% 54.55% 46.46% 108.08% 100.00% -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 21/02/19 23/02/18 27/02/17 22/02/16 16/02/15 - -
Price 1.1500 0.8450 0.3750 0.3500 0.5000 0.9900 0.0000 -
P/RPS 1.04 1.10 1.35 1.28 1.49 1.95 0.00 -
  YoY % -5.45% -18.52% 5.47% -14.09% -23.59% 0.00% -
  Horiz. % 53.33% 56.41% 69.23% 65.64% 76.41% 100.00% -
P/EPS 13.34 11.64 -22.58 -86.90 48.32 22.78 0.00 -
  YoY % 14.60% 151.55% 74.02% -279.84% 112.12% 0.00% -
  Horiz. % 58.56% 51.10% -99.12% -381.47% 212.12% 100.00% -
EY 7.50 8.59 -4.43 -1.15 2.07 4.39 0.00 -
  YoY % -12.69% 293.91% -285.22% -155.56% -52.85% 0.00% -
  Horiz. % 170.84% 195.67% -100.91% -26.20% 47.15% 100.00% -
DY 1.04 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 1.55 1.32 0.57 0.50 0.72 1.06 0.00 -
  YoY % 17.42% 131.58% 14.00% -30.56% -32.08% 0.00% -
  Horiz. % 146.23% 124.53% 53.77% 47.17% 67.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS