Highlights

[CARIMIN] YoY Quarter Result on 2021-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 13-Sep-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 30-Jun-2021  [#4]
Profit Trend QoQ -     3,300.00%    YoY -     140.46%
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.
 


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
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS