Highlights

[CARIMIN] YoY Quarter Result on 2015-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -132.83%    YoY -     -125.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
Revenue 96,255 40,253 31,323 41,242 52,976 -  -  -
  YoY % 139.13% 28.51% -24.05% -22.15% 0.00% - -
  Horiz. % 181.70% 75.98% 59.13% 77.85% 100.00% - -
PBT 5,326 -3,297 -2,309 -911 5,926 -  -  -
  YoY % 261.54% -42.79% -153.46% -115.37% 0.00% - -
  Horiz. % 89.88% -55.64% -38.96% -15.37% 100.00% - -
Tax -111 -342 -152 -273 -1,292 -  -  -
  YoY % 67.54% -125.00% 44.32% 78.87% 0.00% - -
  Horiz. % 8.59% 26.47% 11.76% 21.13% 100.00% - -
NP 5,215 -3,639 -2,461 -1,184 4,634 -  -  -
  YoY % 243.31% -47.87% -107.85% -125.55% 0.00% - -
  Horiz. % 112.54% -78.53% -53.11% -25.55% 100.00% - -
NP to SH 5,264 -3,606 -2,587 -1,183 4,634 -  -  -
  YoY % 245.98% -39.39% -118.68% -125.53% 0.00% - -
  Horiz. % 113.60% -77.82% -55.83% -25.53% 100.00% - -
Tax Rate 2.08 % - % - % - % 21.80 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 9.54% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 91,040 43,892 33,784 42,426 48,342 -  -  -
  YoY % 107.42% 29.92% -20.37% -12.24% 0.00% - -
  Horiz. % 188.32% 90.79% 69.89% 87.76% 100.00% - -
Net Worth 149,611 154,920 162,124 162,124 217,717 -  -  -
  YoY % -3.43% -4.44% 0.00% -25.53% 0.00% - -
  Horiz. % 68.72% 71.16% 74.47% 74.47% 100.00% - -
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
Div - - - - 2,338 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 50.47 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
Net Worth 149,611 154,920 162,124 162,124 217,717 -  -  -
  YoY % -3.43% -4.44% 0.00% -25.53% 0.00% - -
  Horiz. % 68.72% 71.16% 74.47% 74.47% 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
NP Margin 5.42 % -9.04 % -7.86 % -2.87 % 8.75 % - %  -  % -
  YoY % 159.96% -15.01% -173.87% -132.80% 0.00% - -
  Horiz. % 61.94% -103.31% -89.83% -32.80% 100.00% - -
ROE 3.52 % -2.33 % -1.60 % -0.73 % 2.13 % - %  -  % -
  YoY % 251.07% -45.62% -119.18% -134.27% 0.00% - -
  Horiz. % 165.26% -109.39% -75.12% -34.27% 100.00% - -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
RPS 41.16 17.21 13.39 17.63 22.65 -  -  -
  YoY % 139.16% 28.53% -24.05% -22.16% 0.00% - -
  Horiz. % 181.72% 75.98% 59.12% 77.84% 100.00% - -
EPS 2.25 -1.54 -1.11 -0.51 2.17 -  -  -
  YoY % 246.10% -38.74% -117.65% -123.50% 0.00% - -
  Horiz. % 103.69% -70.97% -51.15% -23.50% 100.00% - -
DPS 0.00 0.00 0.00 0.00 1.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6397 0.6624 0.6932 0.6932 0.9309 -  -  -
  YoY % -3.43% -4.44% 0.00% -25.53% 0.00% - -
  Horiz. % 68.72% 71.16% 74.47% 74.47% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
RPS 41.16 17.21 13.39 17.63 22.65 -  -  -
  YoY % 139.16% 28.53% -24.05% -22.16% 0.00% - -
  Horiz. % 181.72% 75.98% 59.12% 77.84% 100.00% - -
EPS 2.25 -1.54 -1.11 -0.51 2.17 -  -  -
  YoY % 246.10% -38.74% -117.65% -123.50% 0.00% - -
  Horiz. % 103.69% -70.97% -51.15% -23.50% 100.00% - -
DPS 0.00 0.00 0.00 0.00 1.00 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6397 0.6624 0.6932 0.6932 0.9309 -  -  -
  YoY % -3.43% -4.44% 0.00% -25.53% 0.00% - -
  Horiz. % 68.72% 71.16% 74.47% 74.47% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -  -  -
Price 0.4050 0.3550 0.3200 0.7450 0.9250 0.0000  -  -
P/RPS 0.98 2.06 2.39 4.22 4.08 0.00  -  -
  YoY % -52.43% -13.81% -43.36% 3.43% 0.00% - -
  Horiz. % 24.02% 50.49% 58.58% 103.43% 100.00% - -
P/EPS 17.99 -23.02 -28.93 -147.29 46.68 0.00  -  -
  YoY % 178.15% 20.43% 80.36% -415.53% 0.00% - -
  Horiz. % 38.54% -49.31% -61.98% -315.53% 100.00% - -
EY 5.56 -4.34 -3.46 -0.68 2.14 0.00  -  -
  YoY % 228.11% -25.43% -408.82% -131.78% 0.00% - -
  Horiz. % 259.81% -202.80% -161.68% -31.78% 100.00% - -
DY 0.00 0.00 0.00 0.00 1.08 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.63 0.54 0.46 1.07 0.99 0.00  -  -
  YoY % 16.67% 17.39% -57.01% 8.08% 0.00% - -
  Horiz. % 63.64% 54.55% 46.46% 108.08% 100.00% - -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13  -  CAGR
Date 21/02/19 23/02/18 27/02/17 22/02/16 16/02/15 -  -  -
Price 0.8450 0.3750 0.3500 0.5000 0.9900 0.0000  -  -
P/RPS 2.05 2.18 2.61 2.84 4.37 0.00  -  -
  YoY % -5.96% -16.48% -8.10% -35.01% 0.00% - -
  Horiz. % 46.91% 49.89% 59.73% 64.99% 100.00% - -
P/EPS 37.54 -24.32 -31.64 -98.85 49.97 0.00  -  -
  YoY % 254.36% 23.14% 67.99% -297.82% 0.00% - -
  Horiz. % 75.13% -48.67% -63.32% -197.82% 100.00% - -
EY 2.66 -4.11 -3.16 -1.01 2.00 0.00  -  -
  YoY % 164.72% -30.06% -212.87% -150.50% 0.00% - -
  Horiz. % 133.00% -205.50% -158.00% -50.50% 100.00% - -
DY 0.00 0.00 0.00 0.00 1.01 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.32 0.57 0.50 0.72 1.06 0.00  -  -
  YoY % 131.58% 14.00% -30.56% -32.08% 0.00% - -
  Horiz. % 124.53% 53.77% 47.17% 67.92% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers