Highlights

[CARIMIN] YoY Quarter Result on 2020-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -87.95%    YoY -     -153.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 40,760 60,884 167,979 46,930 28,359 23,041 14,844 18.32%
  YoY % -33.05% -63.75% 257.94% 65.49% 23.08% 55.22% -
  Horiz. % 274.59% 410.16% 1,131.63% 316.15% 191.05% 155.22% 100.00%
PBT 4,892 -1,824 11,283 -15,877 960 -1,055 -20,185 -
  YoY % 368.20% -116.17% 171.07% -1,753.85% 191.00% 94.77% -
  Horiz. % -24.24% 9.04% -55.90% 78.66% -4.76% 5.23% 100.00%
Tax -2,893 -2,889 -1,503 -117 624 1,395 -1,545 11.01%
  YoY % -0.14% -92.22% -1,184.62% -118.75% -55.27% 190.29% -
  Horiz. % 187.25% 186.99% 97.28% 7.57% -40.39% -90.29% 100.00%
NP 1,999 -4,713 9,780 -15,994 1,584 340 -21,730 -
  YoY % 142.41% -148.19% 161.15% -1,109.72% 365.88% 101.56% -
  Horiz. % -9.20% 21.69% -45.01% 73.60% -7.29% -1.56% 100.00%
NP to SH 2,108 -5,210 9,706 -15,943 1,486 340 -21,728 -
  YoY % 140.46% -153.68% 160.88% -1,172.88% 337.06% 101.56% -
  Horiz. % -9.70% 23.98% -44.67% 73.38% -6.84% -1.56% 100.00%
Tax Rate 59.14 % - % 13.32 % - % -65.00 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -90.98% 0.00% -20.49% 0.00% 100.00% - -
Total Cost 38,761 65,597 158,199 62,924 26,775 22,701 36,574 0.97%
  YoY % -40.91% -58.54% 151.41% 135.01% 17.95% -37.93% -
  Horiz. % 105.98% 179.35% 432.54% 172.05% 73.21% 62.07% 100.00%
Net Worth 175,595 162,638 158,218 133,731 158,686 158,031 159,715 1.59%
  YoY % 7.97% 2.79% 18.31% -15.73% 0.41% -1.05% -
  Horiz. % 109.94% 101.83% 99.06% 83.73% 99.36% 98.95% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 1,169 - 3,742 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.25% 0.00% 100.00% - - - -
Div Payout % 55.47 % - % 38.55 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.89% 0.00% 100.00% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 175,595 162,638 158,218 133,731 158,686 158,031 159,715 1.59%
  YoY % 7.97% 2.79% 18.31% -15.73% 0.41% -1.05% -
  Horiz. % 109.94% 101.83% 99.06% 83.73% 99.36% 98.95% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 -
  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% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.90 % -7.74 % 5.82 % -34.08 % 5.59 % 1.48 % -146.39 % -
  YoY % 163.31% -232.99% 117.08% -709.66% 277.70% 101.01% -
  Horiz. % -3.35% 5.29% -3.98% 23.28% -3.82% -1.01% 100.00%
ROE 1.20 % -3.20 % 6.13 % -11.92 % 0.94 % 0.22 % -13.60 % -
  YoY % 137.50% -152.20% 151.43% -1,368.09% 327.27% 101.62% -
  Horiz. % -8.82% 23.53% -45.07% 87.65% -6.91% -1.62% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.43 26.03 71.82 20.07 12.13 10.17 6.35 18.31%
  YoY % -33.04% -63.76% 257.85% 65.46% 19.27% 60.16% -
  Horiz. % 274.49% 409.92% 1,131.02% 316.06% 191.02% 160.16% 100.00%
EPS 0.90 -2.23 4.15 -6.82 0.64 0.15 -9.29 -
  YoY % 140.36% -153.73% 160.85% -1,165.62% 326.67% 101.61% -
  Horiz. % -9.69% 24.00% -44.67% 73.41% -6.89% -1.61% 100.00%
DPS 0.50 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. % 31.25% 0.00% 100.00% - - - -
NAPS 0.7508 0.6954 0.6765 0.5718 0.6785 0.6972 0.6829 1.59%
  YoY % 7.97% 2.79% 18.31% -15.73% -2.68% 2.09% -
  Horiz. % 109.94% 101.83% 99.06% 83.73% 99.36% 102.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.43 26.03 71.82 20.07 12.13 10.17 6.35 18.31%
  YoY % -33.04% -63.76% 257.85% 65.46% 19.27% 60.16% -
  Horiz. % 274.49% 409.92% 1,131.02% 316.06% 191.02% 160.16% 100.00%
EPS 0.90 -2.23 4.15 -6.82 0.64 0.15 -9.29 -
  YoY % 140.36% -153.73% 160.85% -1,165.62% 326.67% 101.61% -
  Horiz. % -9.69% 24.00% -44.67% 73.41% -6.89% -1.61% 100.00%
DPS 0.50 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. % 31.25% 0.00% 100.00% - - - -
NAPS 0.7508 0.6954 0.6765 0.5718 0.6785 0.6972 0.6829 1.59%
  YoY % 7.97% 2.79% 18.31% -15.73% -2.68% 2.09% -
  Horiz. % 109.94% 101.83% 99.06% 83.73% 99.36% 102.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.6400 0.6500 0.8850 0.2700 0.3450 0.3950 0.9600 -
P/RPS 3.67 2.50 1.23 1.35 2.85 3.89 15.13 -21.01%
  YoY % 46.80% 103.25% -8.89% -52.63% -26.74% -74.29% -
  Horiz. % 24.26% 16.52% 8.13% 8.92% 18.84% 25.71% 100.00%
P/EPS 71.01 -29.18 21.33 -3.96 54.30 261.79 -10.33 -
  YoY % 343.35% -236.80% 638.64% -107.29% -79.26% 2,634.27% -
  Horiz. % -687.42% 282.48% -206.49% 38.33% -525.65% -2,534.27% 100.00%
EY 1.41 -3.43 4.69 -25.25 1.84 0.38 -9.68 -
  YoY % 141.11% -173.13% 118.57% -1,472.28% 384.21% 103.93% -
  Horiz. % -14.57% 35.43% -48.45% 260.85% -19.01% -3.93% 100.00%
DY 0.78 0.00 1.81 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.09% 0.00% 100.00% - - - -
P/NAPS 0.85 0.93 1.31 0.47 0.51 0.57 1.41 -8.08%
  YoY % -8.60% -29.01% 178.72% -7.84% -10.53% -59.57% -
  Horiz. % 60.28% 65.96% 92.91% 33.33% 36.17% 40.43% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 13/09/21 28/08/20 04/09/19 21/08/18 24/08/17 22/08/16 25/08/15 -
Price 0.5400 0.6350 0.9350 0.2750 0.2950 0.3950 0.8000 -
P/RPS 3.10 2.44 1.30 1.37 2.43 3.89 12.60 -20.82%
  YoY % 27.05% 87.69% -5.11% -43.62% -37.53% -69.13% -
  Horiz. % 24.60% 19.37% 10.32% 10.87% 19.29% 30.87% 100.00%
P/EPS 59.91 -28.51 22.53 -4.03 46.43 261.79 -8.61 -
  YoY % 310.14% -226.54% 659.06% -108.68% -82.26% 3,140.53% -
  Horiz. % -695.82% 331.13% -261.67% 46.81% -539.26% -3,040.53% 100.00%
EY 1.67 -3.51 4.44 -24.79 2.15 0.38 -11.61 -
  YoY % 147.58% -179.05% 117.91% -1,253.02% 465.79% 103.27% -
  Horiz. % -14.38% 30.23% -38.24% 213.52% -18.52% -3.27% 100.00%
DY 0.93 0.00 1.71 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.39% 0.00% 100.00% - - - -
P/NAPS 0.72 0.91 1.38 0.48 0.43 0.57 1.17 -7.77%
  YoY % -20.88% -34.06% 187.50% 11.63% -24.56% -51.28% -
  Horiz. % 61.54% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
6. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
7. Health Ministry to probe popular biscuit brand following claims of cancer-causing substances in their products. save malaysia!
8. [转贴] [Video:浅谈MALAYSIA SMELTING CORP BHD, MSC, 5916] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS