Highlights

[CARIMIN] YoY Quarter Result on 2019-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 04-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     355.47%    YoY -     160.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Revenue 167,979 46,930 28,359 23,041 14,844 -  -  -
  YoY % 257.94% 65.49% 23.08% 55.22% 0.00% - -
  Horiz. % 1,131.63% 316.15% 191.05% 155.22% 100.00% - -
PBT 11,283 -15,877 960 -1,055 -20,185 -  -  -
  YoY % 171.07% -1,753.85% 191.00% 94.77% 0.00% - -
  Horiz. % -55.90% 78.66% -4.76% 5.23% 100.00% - -
Tax -1,503 -117 624 1,395 -1,545 -  -  -
  YoY % -1,184.62% -118.75% -55.27% 190.29% 0.00% - -
  Horiz. % 97.28% 7.57% -40.39% -90.29% 100.00% - -
NP 9,780 -15,994 1,584 340 -21,730 -  -  -
  YoY % 161.15% -1,109.72% 365.88% 101.56% 0.00% - -
  Horiz. % -45.01% 73.60% -7.29% -1.56% 100.00% - -
NP to SH 9,706 -15,943 1,486 340 -21,728 -  -  -
  YoY % 160.88% -1,172.88% 337.06% 101.56% 0.00% - -
  Horiz. % -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% - -
  Horiz. % -20.49% 0.00% 100.00% - - - -
Total Cost 158,199 62,924 26,775 22,701 36,574 -  -  -
  YoY % 151.41% 135.01% 17.95% -37.93% 0.00% - -
  Horiz. % 432.54% 172.05% 73.21% 62.07% 100.00% - -
Net Worth 158,218 133,731 158,686 158,031 159,715 -  -  -
  YoY % 18.31% -15.73% 0.41% -1.05% 0.00% - -
  Horiz. % 99.06% 83.73% 99.36% 98.95% 100.00% - -
Dividend
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% - -
  Horiz. % 100.00% - - - - - -
Div Payout % 38.55 % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Net Worth 158,218 133,731 158,686 158,031 159,715 -  -  -
  YoY % 18.31% -15.73% 0.41% -1.05% 0.00% - -
  Horiz. % 99.06% 83.73% 99.36% 98.95% 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
NP Margin 5.82 % -34.08 % 5.59 % 1.48 % -146.39 % - %  -  % -
  YoY % 117.08% -709.66% 277.70% 101.01% 0.00% - -
  Horiz. % -3.98% 23.28% -3.82% -1.01% 100.00% - -
ROE 6.13 % -11.92 % 0.94 % 0.22 % -13.60 % - %  -  % -
  YoY % 151.43% -1,368.09% 327.27% 101.62% 0.00% - -
  Horiz. % -45.07% 87.65% -6.91% -1.62% 100.00% - -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
RPS 71.82 20.07 12.13 10.17 6.35 -  -  -
  YoY % 257.85% 65.46% 19.27% 60.16% 0.00% - -
  Horiz. % 1,131.02% 316.06% 191.02% 160.16% 100.00% - -
EPS 4.15 -6.82 0.64 0.15 -9.29 -  -  -
  YoY % 160.85% -1,165.62% 326.67% 101.61% 0.00% - -
  Horiz. % -44.67% 73.41% -6.89% -1.61% 100.00% - -
DPS 1.60 0.00 0.00 0.00 0.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
NAPS 0.6765 0.5718 0.6785 0.6972 0.6829 -  -  -
  YoY % 18.31% -15.73% -2.68% 2.09% 0.00% - -
  Horiz. % 99.06% 83.73% 99.36% 102.09% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
RPS 71.82 20.07 12.13 10.17 6.35 -  -  -
  YoY % 257.85% 65.46% 19.27% 60.16% 0.00% - -
  Horiz. % 1,131.02% 316.06% 191.02% 160.16% 100.00% - -
EPS 4.15 -6.82 0.64 0.15 -9.29 -  -  -
  YoY % 160.85% -1,165.62% 326.67% 101.61% 0.00% - -
  Horiz. % -44.67% 73.41% -6.89% -1.61% 100.00% - -
DPS 1.60 0.00 0.00 0.00 0.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
NAPS 0.6765 0.5718 0.6785 0.6972 0.6829 -  -  -
  YoY % 18.31% -15.73% -2.68% 2.09% 0.00% - -
  Horiz. % 99.06% 83.73% 99.36% 102.09% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -  -  -
Price 0.8850 0.2700 0.3450 0.3950 0.9600 0.0000  -  -
P/RPS 1.23 1.35 2.85 3.89 15.13 0.00  -  -
  YoY % -8.89% -52.63% -26.74% -74.29% 0.00% - -
  Horiz. % 8.13% 8.92% 18.84% 25.71% 100.00% - -
P/EPS 21.33 -3.96 54.30 261.79 -10.33 0.00  -  -
  YoY % 638.64% -107.29% -79.26% 2,634.27% 0.00% - -
  Horiz. % -206.49% 38.33% -525.65% -2,534.27% 100.00% - -
EY 4.69 -25.25 1.84 0.38 -9.68 0.00  -  -
  YoY % 118.57% -1,472.28% 384.21% 103.93% 0.00% - -
  Horiz. % -48.45% 260.85% -19.01% -3.93% 100.00% - -
DY 1.81 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.31 0.47 0.51 0.57 1.41 0.00  -  -
  YoY % 178.72% -7.84% -10.53% -59.57% 0.00% - -
  Horiz. % 92.91% 33.33% 36.17% 40.43% 100.00% - -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Date 04/09/19 21/08/18 24/08/17 22/08/16 25/08/15 -  -  -
Price 0.9350 0.2750 0.2950 0.3950 0.8000 0.0000  -  -
P/RPS 1.30 1.37 2.43 3.89 12.60 0.00  -  -
  YoY % -5.11% -43.62% -37.53% -69.13% 0.00% - -
  Horiz. % 10.32% 10.87% 19.29% 30.87% 100.00% - -
P/EPS 22.53 -4.03 46.43 261.79 -8.61 0.00  -  -
  YoY % 659.06% -108.68% -82.26% 3,140.53% 0.00% - -
  Horiz. % -261.67% 46.81% -539.26% -3,040.53% 100.00% - -
EY 4.44 -24.79 2.15 0.38 -11.61 0.00  -  -
  YoY % 117.91% -1,253.02% 465.79% 103.27% 0.00% - -
  Horiz. % -38.24% 213.52% -18.52% -3.27% 100.00% - -
DY 1.71 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.38 0.48 0.43 0.57 1.17 0.00  -  -
  YoY % 187.50% 11.63% -24.56% -51.28% 0.00% - -
  Horiz. % 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.
 


 

258  289  494  1248 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.27-0.03 
 ALAM 0.135-0.005 
 SAPNRG 0.23-0.005 
 ARMADA 0.38-0.02 
 IRIS 0.1450.00 
 PWRWELL 0.385+0.01 
 EDUSPEC 0.030.00 
 GAMUDA 3.66-0.32 
 EKOVEST 0.71-0.025 
 MTOUCHE 0.165-0.01 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
6. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers