Highlights

[CARIMIN] YoY Quarter Result on 2018-09-30 [#1]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     173.49%    YoY -     4,329.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Revenue 84,087 24,734 32,846 37,270 65,528 -  -  -
  YoY % 239.97% -24.70% -11.87% -43.12% 0.00% - -
  Horiz. % 128.32% 37.75% 50.13% 56.88% 100.00% - -
PBT 11,643 -71 1,771 7,168 7,429 -  -  -
  YoY % 16,498.59% -104.01% -75.29% -3.51% 0.00% - -
  Horiz. % 156.72% -0.96% 23.84% 96.49% 100.00% - -
Tax -114 -112 -137 -3,565 -1,900 -  -  -
  YoY % -1.79% 18.25% 96.16% -87.63% 0.00% - -
  Horiz. % 6.00% 5.89% 7.21% 187.63% 100.00% - -
NP 11,529 -183 1,634 3,603 5,529 -  -  -
  YoY % 6,400.00% -111.20% -54.65% -34.83% 0.00% - -
  Horiz. % 208.52% -3.31% 29.55% 65.17% 100.00% - -
NP to SH 11,716 -277 1,645 3,603 5,529 -  -  -
  YoY % 4,329.60% -116.84% -54.34% -34.83% 0.00% - -
  Horiz. % 211.90% -5.01% 29.75% 65.17% 100.00% - -
Tax Rate 0.98 % - % 7.74 % 49.73 % 25.58 % - %  -  % -
  YoY % 0.00% 0.00% -84.44% 94.41% 0.00% - -
  Horiz. % 3.83% 0.00% 30.26% 194.41% 100.00% - -
Total Cost 72,558 24,917 31,212 33,667 59,999 -  -  -
  YoY % 191.20% -20.17% -7.29% -43.89% 0.00% - -
  Horiz. % 120.93% 41.53% 52.02% 56.11% 100.00% - -
Net Worth 145,168 158,522 165,557 163,223 112,946 -  -  -
  YoY % -8.42% -4.25% 1.43% 44.51% 0.00% - -
  Horiz. % 128.53% 140.35% 146.58% 144.51% 100.00% - -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Net Worth 145,168 158,522 165,557 163,223 112,946 -  -  -
  YoY % -8.42% -4.25% 1.43% 44.51% 0.00% - -
  Horiz. % 128.53% 140.35% 146.58% 144.51% 100.00% - -
NOSH 233,878 233,878 233,878 233,878 173,177 -  -  -
  YoY % 0.00% 0.00% 0.00% 35.05% 0.00% - -
  Horiz. % 135.05% 135.05% 135.05% 135.05% 100.00% - -
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
NP Margin 13.71 % -0.74 % 4.97 % 9.67 % 8.44 % - %  -  % -
  YoY % 1,952.70% -114.89% -48.60% 14.57% 0.00% - -
  Horiz. % 162.44% -8.77% 58.89% 114.57% 100.00% - -
ROE 8.07 % -0.17 % 0.99 % 2.21 % 4.90 % - %  -  % -
  YoY % 4,847.06% -117.17% -55.20% -54.90% 0.00% - -
  Horiz. % 164.69% -3.47% 20.20% 45.10% 100.00% - -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
RPS 35.95 10.58 13.98 15.94 37.84 -  -  -
  YoY % 239.79% -24.32% -12.30% -57.88% 0.00% - -
  Horiz. % 95.01% 27.96% 36.95% 42.12% 100.00% - -
EPS 5.01 -0.12 0.70 1.54 3.19 -  -  -
  YoY % 4,275.00% -117.14% -54.55% -51.72% 0.00% - -
  Horiz. % 157.05% -3.76% 21.94% 48.28% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.6207 0.6778 0.7045 0.6979 0.6522 -  -  -
  YoY % -8.42% -3.79% 0.95% 7.01% 0.00% - -
  Horiz. % 95.17% 103.93% 108.02% 107.01% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
RPS 35.95 10.58 13.98 15.94 28.02 -  -  -
  YoY % 239.79% -24.32% -12.30% -43.11% 0.00% - -
  Horiz. % 128.30% 37.76% 49.89% 56.89% 100.00% - -
EPS 5.01 -0.12 0.70 1.54 2.36 -  -  -
  YoY % 4,275.00% -117.14% -54.55% -34.75% 0.00% - -
  Horiz. % 212.29% -5.08% 29.66% 65.25% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.6207 0.6778 0.7045 0.6979 0.4829 -  -  -
  YoY % -8.42% -3.79% 0.95% 44.52% 0.00% - -
  Horiz. % 128.54% 140.36% 145.89% 144.52% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 - -  -  -
Price 0.2550 0.5500 0.3500 0.8200 0.0000 0.0000  -  -
P/RPS 0.71 5.20 2.50 5.15 0.00 0.00  -  -
  YoY % -86.35% 108.00% -51.46% 0.00% 0.00% - -
  Horiz. % 13.79% 100.97% 48.54% 100.00% - - -
P/EPS 5.09 -464.38 49.97 53.23 0.00 0.00  -  -
  YoY % 101.10% -1,029.32% -6.12% 0.00% 0.00% - -
  Horiz. % 9.56% -872.40% 93.88% 100.00% - - -
EY 19.64 -0.22 2.00 1.88 0.00 0.00  -  -
  YoY % 9,027.27% -111.00% 6.38% 0.00% 0.00% - -
  Horiz. % 1,044.68% -11.70% 106.38% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.81 0.50 1.17 0.00 0.00  -  -
  YoY % -49.38% 62.00% -57.26% 0.00% 0.00% - -
  Horiz. % 35.04% 69.23% 42.74% 100.00% - - -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Date 29/11/18 27/11/17 22/11/16 26/11/15 20/11/14 -  -  -
Price 0.2950 0.3650 0.3100 0.7100 1.1500 0.0000  -  -
P/RPS 0.82 3.45 2.22 4.46 3.04 0.00  -  -
  YoY % -76.23% 55.41% -50.22% 46.71% 0.00% - -
  Horiz. % 26.97% 113.49% 73.03% 146.71% 100.00% - -
P/EPS 5.89 -308.18 44.26 46.09 36.02 0.00  -  -
  YoY % 101.91% -796.29% -3.97% 27.96% 0.00% - -
  Horiz. % 16.35% -855.58% 122.88% 127.96% 100.00% - -
EY 16.98 -0.32 2.26 2.17 2.78 0.00  -  -
  YoY % 5,406.25% -114.16% 4.15% -21.94% 0.00% - -
  Horiz. % 610.79% -11.51% 81.29% 78.06% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.54 0.44 1.02 1.76 0.00  -  -
  YoY % -11.11% 22.73% -56.86% -42.05% 0.00% - -
  Horiz. % 27.27% 30.68% 25.00% 57.95% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers