Highlights

[CARIMIN] YoY Quarter Result on 2018-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 21-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     -203.04%    YoY -     -1,172.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 60,884 167,979 46,930 28,359 23,041 14,844 - -
  YoY % -63.75% 257.94% 65.49% 23.08% 55.22% 0.00% -
  Horiz. % 410.16% 1,131.63% 316.15% 191.05% 155.22% 100.00% -
PBT -1,824 11,283 -15,877 960 -1,055 -20,185 - -
  YoY % -116.17% 171.07% -1,753.85% 191.00% 94.77% 0.00% -
  Horiz. % 9.04% -55.90% 78.66% -4.76% 5.23% 100.00% -
Tax -2,889 -1,503 -117 624 1,395 -1,545 - -
  YoY % -92.22% -1,184.62% -118.75% -55.27% 190.29% 0.00% -
  Horiz. % 186.99% 97.28% 7.57% -40.39% -90.29% 100.00% -
NP -4,713 9,780 -15,994 1,584 340 -21,730 - -
  YoY % -148.19% 161.15% -1,109.72% 365.88% 101.56% 0.00% -
  Horiz. % 21.69% -45.01% 73.60% -7.29% -1.56% 100.00% -
NP to SH -5,210 9,706 -15,943 1,486 340 -21,728 - -
  YoY % -153.68% 160.88% -1,172.88% 337.06% 101.56% 0.00% -
  Horiz. % 23.98% -44.67% 73.38% -6.84% -1.56% 100.00% -
Tax Rate - % 13.32 % - % -65.00 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -20.49% 0.00% 100.00% - - -
Total Cost 65,597 158,199 62,924 26,775 22,701 36,574 - -
  YoY % -58.54% 151.41% 135.01% 17.95% -37.93% 0.00% -
  Horiz. % 179.35% 432.54% 172.05% 73.21% 62.07% 100.00% -
Net Worth 162,638 158,218 133,731 158,686 158,031 159,715 - -
  YoY % 2.79% 18.31% -15.73% 0.41% -1.05% 0.00% -
  Horiz. % 101.83% 99.06% 83.73% 99.36% 98.95% 100.00% -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 3,742 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 38.55 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 162,638 158,218 133,731 158,686 158,031 159,715 - -
  YoY % 2.79% 18.31% -15.73% 0.41% -1.05% 0.00% -
  Horiz. % 101.83% 99.06% 83.73% 99.36% 98.95% 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -7.74 % 5.82 % -34.08 % 5.59 % 1.48 % -146.39 % - % -
  YoY % -232.99% 117.08% -709.66% 277.70% 101.01% 0.00% -
  Horiz. % 5.29% -3.98% 23.28% -3.82% -1.01% 100.00% -
ROE -3.20 % 6.13 % -11.92 % 0.94 % 0.22 % -13.60 % - % -
  YoY % -152.20% 151.43% -1,368.09% 327.27% 101.62% 0.00% -
  Horiz. % 23.53% -45.07% 87.65% -6.91% -1.62% 100.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 26.03 71.82 20.07 12.13 10.17 6.35 - -
  YoY % -63.76% 257.85% 65.46% 19.27% 60.16% 0.00% -
  Horiz. % 409.92% 1,131.02% 316.06% 191.02% 160.16% 100.00% -
EPS -2.23 4.15 -6.82 0.64 0.15 -9.29 - -
  YoY % -153.73% 160.85% -1,165.62% 326.67% 101.61% 0.00% -
  Horiz. % 24.00% -44.67% 73.41% -6.89% -1.61% 100.00% -
DPS 0.00 1.60 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6954 0.6765 0.5718 0.6785 0.6972 0.6829 - -
  YoY % 2.79% 18.31% -15.73% -2.68% 2.09% 0.00% -
  Horiz. % 101.83% 99.06% 83.73% 99.36% 102.09% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 26.03 71.82 20.07 12.13 10.17 6.35 - -
  YoY % -63.76% 257.85% 65.46% 19.27% 60.16% 0.00% -
  Horiz. % 409.92% 1,131.02% 316.06% 191.02% 160.16% 100.00% -
EPS -2.23 4.15 -6.82 0.64 0.15 -9.29 - -
  YoY % -153.73% 160.85% -1,165.62% 326.67% 101.61% 0.00% -
  Horiz. % 24.00% -44.67% 73.41% -6.89% -1.61% 100.00% -
DPS 0.00 1.60 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6954 0.6765 0.5718 0.6785 0.6972 0.6829 - -
  YoY % 2.79% 18.31% -15.73% -2.68% 2.09% 0.00% -
  Horiz. % 101.83% 99.06% 83.73% 99.36% 102.09% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 - -
Price 0.6500 0.8850 0.2700 0.3450 0.3950 0.9600 0.0000 -
P/RPS 2.50 1.23 1.35 2.85 3.89 15.13 0.00 -
  YoY % 103.25% -8.89% -52.63% -26.74% -74.29% 0.00% -
  Horiz. % 16.52% 8.13% 8.92% 18.84% 25.71% 100.00% -
P/EPS -29.18 21.33 -3.96 54.30 261.79 -10.33 0.00 -
  YoY % -236.80% 638.64% -107.29% -79.26% 2,634.27% 0.00% -
  Horiz. % 282.48% -206.49% 38.33% -525.65% -2,534.27% 100.00% -
EY -3.43 4.69 -25.25 1.84 0.38 -9.68 0.00 -
  YoY % -173.13% 118.57% -1,472.28% 384.21% 103.93% 0.00% -
  Horiz. % 35.43% -48.45% 260.85% -19.01% -3.93% 100.00% -
DY 0.00 1.81 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.93 1.31 0.47 0.51 0.57 1.41 0.00 -
  YoY % -29.01% 178.72% -7.84% -10.53% -59.57% 0.00% -
  Horiz. % 65.96% 92.91% 33.33% 36.17% 40.43% 100.00% -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 04/09/19 21/08/18 24/08/17 22/08/16 25/08/15 - -
Price 0.6350 0.9350 0.2750 0.2950 0.3950 0.8000 0.0000 -
P/RPS 2.44 1.30 1.37 2.43 3.89 12.60 0.00 -
  YoY % 87.69% -5.11% -43.62% -37.53% -69.13% 0.00% -
  Horiz. % 19.37% 10.32% 10.87% 19.29% 30.87% 100.00% -
P/EPS -28.51 22.53 -4.03 46.43 261.79 -8.61 0.00 -
  YoY % -226.54% 659.06% -108.68% -82.26% 3,140.53% 0.00% -
  Horiz. % 331.13% -261.67% 46.81% -539.26% -3,040.53% 100.00% -
EY -3.51 4.44 -24.79 2.15 0.38 -11.61 0.00 -
  YoY % -179.05% 117.91% -1,253.02% 465.79% 103.27% 0.00% -
  Horiz. % 30.23% -38.24% 213.52% -18.52% -3.27% 100.00% -
DY 0.00 1.71 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.91 1.38 0.48 0.43 0.57 1.17 0.00 -
  YoY % -34.06% 187.50% 11.63% -24.56% -51.28% 0.00% -
  Horiz. % 77.78% 117.95% 41.03% 36.75% 48.72% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

205  405  547  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 CME 0.125+0.01 
 HBGLOB 0.195-0.015 
 SAPNRG 0.12+0.005 
 RSAWIT 0.335+0.025 
 MTRONIC-WA 0.035+0.005 
 IRIS 0.34+0.015 
 TDM 0.28+0.015 
 XOX 0.19-0.005 
 MMAG-WB 0.355-0.055 

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