Highlights

[CARIMIN] YoY Cumulative Quarter Result on 2018-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     44.92%    YoY -     537.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
Revenue 180,342 64,988 64,169 78,512 118,504 -  -  -
  YoY % 177.50% 1.28% -18.27% -33.75% 0.00% - -
  Horiz. % 152.18% 54.84% 54.15% 66.25% 100.00% - -
PBT 16,970 -3,368 -538 6,257 13,355 -  -  -
  YoY % 603.86% -526.02% -108.60% -53.15% 0.00% - -
  Horiz. % 127.07% -25.22% -4.03% 46.85% 100.00% - -
Tax -227 -454 -289 -3,838 -3,192 -  -  -
  YoY % 50.00% -57.09% 92.47% -20.24% 0.00% - -
  Horiz. % 7.11% 14.22% 9.05% 120.24% 100.00% - -
NP 16,743 -3,822 -827 2,419 10,163 -  -  -
  YoY % 538.07% -362.15% -134.19% -76.20% 0.00% - -
  Horiz. % 164.74% -37.61% -8.14% 23.80% 100.00% - -
NP to SH 16,979 -3,884 -942 2,420 10,163 -  -  -
  YoY % 537.15% -312.31% -138.93% -76.19% 0.00% - -
  Horiz. % 167.07% -38.22% -9.27% 23.81% 100.00% - -
Tax Rate 1.34 % - % - % 61.34 % 23.90 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 156.65% 0.00% - -
  Horiz. % 5.61% 0.00% 0.00% 256.65% 100.00% - -
Total Cost 163,599 68,810 64,996 76,093 108,341 -  -  -
  YoY % 137.75% 5.87% -14.58% -29.77% 0.00% - -
  Horiz. % 151.00% 63.51% 59.99% 70.23% 100.00% - -
Net Worth 149,611 154,920 162,124 162,124 217,717 -  -  -
  YoY % -3.43% -4.44% 0.00% -25.53% 0.00% - -
  Horiz. % 68.72% 71.16% 74.47% 74.47% 100.00% - -
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
Net Worth 149,611 154,920 162,124 162,124 217,717 -  -  -
  YoY % -3.43% -4.44% 0.00% -25.53% 0.00% - -
  Horiz. % 68.72% 71.16% 74.47% 74.47% 100.00% - -
NOSH 233,878 233,878 233,878 233,878 233,878 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
NP Margin 9.28 % -5.88 % -1.29 % 3.08 % 8.58 % - %  -  % -
  YoY % 257.82% -355.81% -141.88% -64.10% 0.00% - -
  Horiz. % 108.16% -68.53% -15.03% 35.90% 100.00% - -
ROE 11.35 % -2.51 % -0.58 % 1.49 % 4.67 % - %  -  % -
  YoY % 552.19% -332.76% -138.93% -68.09% 0.00% - -
  Horiz. % 243.04% -53.75% -12.42% 31.91% 100.00% - -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
RPS 77.11 27.79 27.44 33.57 50.67 -  -  -
  YoY % 177.47% 1.28% -18.26% -33.75% 0.00% - -
  Horiz. % 152.18% 54.85% 54.15% 66.25% 100.00% - -
EPS 7.26 -1.66 -0.40 1.03 5.26 -  -  -
  YoY % 537.35% -315.00% -138.83% -80.42% 0.00% - -
  Horiz. % 138.02% -31.56% -7.60% 19.58% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.6397 0.6624 0.6932 0.6932 0.9309 -  -  -
  YoY % -3.43% -4.44% 0.00% -25.53% 0.00% - -
  Horiz. % 68.72% 71.16% 74.47% 74.47% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
RPS 77.11 27.79 27.44 33.57 50.67 -  -  -
  YoY % 177.47% 1.28% -18.26% -33.75% 0.00% - -
  Horiz. % 152.18% 54.85% 54.15% 66.25% 100.00% - -
EPS 7.26 -1.66 -0.40 1.03 5.26 -  -  -
  YoY % 537.35% -315.00% -138.83% -80.42% 0.00% - -
  Horiz. % 138.02% -31.56% -7.60% 19.58% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.6397 0.6624 0.6932 0.6932 0.9309 -  -  -
  YoY % -3.43% -4.44% 0.00% -25.53% 0.00% - -
  Horiz. % 68.72% 71.16% 74.47% 74.47% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -  -  -
Price 0.4050 0.3550 0.3200 0.7450 0.9250 0.0000  -  -
P/RPS 0.53 1.28 1.17 2.22 1.83 0.00  -  -
  YoY % -58.59% 9.40% -47.30% 21.31% 0.00% - -
  Horiz. % 28.96% 69.95% 63.93% 121.31% 100.00% - -
P/EPS 5.58 -21.38 -79.45 72.00 21.29 0.00  -  -
  YoY % 126.10% 73.09% -210.35% 238.19% 0.00% - -
  Horiz. % 26.21% -100.42% -373.18% 338.19% 100.00% - -
EY 17.93 -4.68 -1.26 1.39 4.70 0.00  -  -
  YoY % 483.12% -271.43% -190.65% -70.43% 0.00% - -
  Horiz. % 381.49% -99.57% -26.81% 29.57% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.54 0.46 1.07 0.99 0.00  -  -
  YoY % 16.67% 17.39% -57.01% 8.08% 0.00% - -
  Horiz. % 63.64% 54.55% 46.46% 108.08% 100.00% - -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
Date 21/02/19 23/02/18 27/02/17 22/02/16 16/02/15 -  -  -
Price 0.8450 0.3750 0.3500 0.5000 0.9900 0.0000  -  -
P/RPS 1.10 1.35 1.28 1.49 1.95 0.00  -  -
  YoY % -18.52% 5.47% -14.09% -23.59% 0.00% - -
  Horiz. % 56.41% 69.23% 65.64% 76.41% 100.00% - -
P/EPS 11.64 -22.58 -86.90 48.32 22.78 0.00  -  -
  YoY % 151.55% 74.02% -279.84% 112.12% 0.00% - -
  Horiz. % 51.10% -99.12% -381.47% 212.12% 100.00% - -
EY 8.59 -4.43 -1.15 2.07 4.39 0.00  -  -
  YoY % 293.91% -285.22% -155.56% -52.85% 0.00% - -
  Horiz. % 195.67% -100.91% -26.20% 47.15% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.32 0.57 0.50 0.72 1.06 0.00  -  -
  YoY % 131.58% 14.00% -30.56% -32.08% 0.00% - -
  Horiz. % 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.
 


 

332  353  483  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 SANICHI 0.04-0.01 
 JAKS 1.27-0.03 
 TDM 0.3050.00 
 FPGROUP 0.695+0.055 
 DGB-WB 0.01-0.005 
 SAPNRG 0.2650.00 
 ARMADA 0.49+0.03 
 HSI-H8F 0.25+0.02 
 DGB 0.145+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers