Highlights

[CARIMIN] YoY Cumulative Quarter Result on 2016-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     28.55%    YoY -     -77.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -  CAGR
Revenue 275,026 89,860 87,158 100,486 149,317 -  -  -
  YoY % 206.06% 3.10% -13.26% -32.70% 0.00% - -
  Horiz. % 184.19% 60.18% 58.37% 67.30% 100.00% - -
PBT 19,810 -8,482 -4,592 7,342 17,394 -  -  -
  YoY % 333.55% -84.71% -162.54% -57.79% 0.00% - -
  Horiz. % 113.89% -48.76% -26.40% 42.21% 100.00% - -
Tax -1,017 -644 -801 -4,232 -3,808 -  -  -
  YoY % -57.92% 19.60% 81.07% -11.13% 0.00% - -
  Horiz. % 26.71% 16.91% 21.03% 111.13% 100.00% - -
NP 18,793 -9,126 -5,393 3,110 13,586 -  -  -
  YoY % 305.93% -69.22% -273.41% -77.11% 0.00% - -
  Horiz. % 138.33% -67.17% -39.70% 22.89% 100.00% - -
NP to SH 19,110 -9,145 -5,860 3,111 13,586 -  -  -
  YoY % 308.97% -56.06% -288.36% -77.10% 0.00% - -
  Horiz. % 140.66% -67.31% -43.13% 22.90% 100.00% - -
Tax Rate 5.13 % - % - % 57.64 % 21.89 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 163.32% 0.00% - -
  Horiz. % 23.44% 0.00% 0.00% 263.32% 100.00% - -
Total Cost 256,233 98,986 92,551 97,376 135,731 -  -  -
  YoY % 158.86% 6.95% -4.96% -28.26% 0.00% - -
  Horiz. % 188.78% 72.93% 68.19% 71.74% 100.00% - -
Net Worth 151,763 149,681 157,212 162,755 204,853 -  -  -
  YoY % 1.39% -4.79% -3.41% -20.55% 0.00% - -
  Horiz. % 74.08% 73.07% 76.74% 79.45% 100.00% - -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -  CAGR
Div - - - - 2,338 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 17.21 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -  CAGR
Net Worth 151,763 149,681 157,212 162,755 204,853 -  -  -
  YoY % 1.39% -4.79% -3.41% -20.55% 0.00% - -
  Horiz. % 74.08% 73.07% 76.74% 79.45% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -  CAGR
NP Margin 6.83 % -10.16 % -6.19 % 3.09 % 9.10 % - %  -  % -
  YoY % 167.22% -64.14% -300.32% -66.04% 0.00% - -
  Horiz. % 75.05% -111.65% -68.02% 33.96% 100.00% - -
ROE 12.59 % -6.11 % -3.73 % 1.91 % 6.63 % - %  -  % -
  YoY % 306.06% -63.81% -295.29% -71.19% 0.00% - -
  Horiz. % 189.89% -92.16% -56.26% 28.81% 100.00% - -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -  CAGR
RPS 117.59 38.42 37.27 42.97 63.84 -  -  -
  YoY % 206.06% 3.09% -13.27% -32.69% 0.00% - -
  Horiz. % 184.19% 60.18% 58.38% 67.31% 100.00% - -
EPS 8.17 -3.91 -2.51 1.33 6.07 -  -  -
  YoY % 308.95% -55.78% -288.72% -78.09% 0.00% - -
  Horiz. % 134.60% -64.42% -41.35% 21.91% 100.00% - -
DPS 0.00 0.00 0.00 0.00 1.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6489 0.6400 0.6722 0.6959 0.8759 -  -  -
  YoY % 1.39% -4.79% -3.41% -20.55% 0.00% - -
  Horiz. % 74.08% 73.07% 76.74% 79.45% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -  CAGR
RPS 117.59 38.42 37.27 42.97 63.84 -  -  -
  YoY % 206.06% 3.09% -13.27% -32.69% 0.00% - -
  Horiz. % 184.19% 60.18% 58.38% 67.31% 100.00% - -
EPS 8.17 -3.91 -2.51 1.33 6.07 -  -  -
  YoY % 308.95% -55.78% -288.72% -78.09% 0.00% - -
  Horiz. % 134.60% -64.42% -41.35% 21.91% 100.00% - -
DPS 0.00 0.00 0.00 0.00 1.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6489 0.6400 0.6722 0.6959 0.8759 -  -  -
  YoY % 1.39% -4.79% -3.41% -20.55% 0.00% - -
  Horiz. % 74.08% 73.07% 76.74% 79.45% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14  -  CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -  -  -
Price 0.8300 0.3150 0.3250 0.4850 0.9500 0.0000  -  -
P/RPS 0.71 0.82 0.87 1.13 1.49 0.00  -  -
  YoY % -13.41% -5.75% -23.01% -24.16% 0.00% - -
  Horiz. % 47.65% 55.03% 58.39% 75.84% 100.00% - -
P/EPS 10.16 -8.06 -12.97 36.46 16.35 0.00  -  -
  YoY % 226.05% 37.86% -135.57% 123.00% 0.00% - -
  Horiz. % 62.14% -49.30% -79.33% 223.00% 100.00% - -
EY 9.84 -12.41 -7.71 2.74 6.11 0.00  -  -
  YoY % 179.29% -60.96% -381.39% -55.16% 0.00% - -
  Horiz. % 161.05% -203.11% -126.19% 44.84% 100.00% - -
DY 0.00 0.00 0.00 0.00 1.05 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.28 0.49 0.48 0.70 1.08 0.00  -  -
  YoY % 161.22% 2.08% -31.43% -35.19% 0.00% - -
  Horiz. % 118.52% 45.37% 44.44% 64.81% 100.00% - -
Price Multiplier on Announcement Date
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 0.6800 0.2900 0.3150 0.4500 1.0100 0.0000  -  -
P/RPS 0.58 0.75 0.85 1.05 1.58 0.00  -  -
  YoY % -22.67% -11.76% -19.05% -33.54% 0.00% - -
  Horiz. % 36.71% 47.47% 53.80% 66.46% 100.00% - -
P/EPS 8.32 -7.42 -12.57 33.83 17.39 0.00  -  -
  YoY % 212.13% 40.97% -137.16% 94.54% 0.00% - -
  Horiz. % 47.84% -42.67% -72.28% 194.54% 100.00% - -
EY 12.02 -13.48 -7.95 2.96 5.75 0.00  -  -
  YoY % 189.17% -69.56% -368.58% -48.52% 0.00% - -
  Horiz. % 209.04% -234.43% -138.26% 51.48% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.99 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.05 0.45 0.47 0.65 1.15 0.00  -  -
  YoY % 133.33% -4.26% -27.69% -43.48% 0.00% - -
  Horiz. % 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
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers