Highlights

[CARIMIN] YoY Cumulative Quarter Result on 2019-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     12.55%    YoY -     308.97%
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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers