Highlights

[CARIMIN] YoY Quarter Result on 2016-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -257.26%    YoY -     -118.68%
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.
 


 

152  150  432  1569 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.115+0.015 
 ARMADA 0.530.00 
 HSI-H8F 0.295+0.045 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.22-0.05 
 SAPNRG 0.2950.00 
 MTAG 0.58+0.01 
 FPGROUP 0.56+0.015 
 HSI-C7J 0.125-0.02 
 UZMA 0.97-0.05 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. 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
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers