Highlights

[CARIMIN] YoY Quarter Result on 2018-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -45.90%    YoY -     -7.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 53,520 94,684 24,873 22,989 21,974 30,813 - -
  YoY % -43.48% 280.67% 8.20% 4.62% -28.69% 0.00% -
  Horiz. % 173.69% 307.29% 80.72% 74.61% 71.31% 100.00% -
PBT -2,595 2,841 -5,113 -4,054 1,086 4,039 - -
  YoY % -191.34% 155.56% -26.12% -473.30% -73.11% 0.00% -
  Horiz. % -64.25% 70.34% -126.59% -100.37% 26.89% 100.00% -
Tax -1,230 -792 -192 -511 -394 -617 - -
  YoY % -55.30% -312.50% 62.43% -29.70% 36.14% 0.00% -
  Horiz. % 199.35% 128.36% 31.12% 82.82% 63.86% 100.00% -
NP -3,825 2,049 -5,305 -4,565 692 3,422 - -
  YoY % -286.68% 138.62% -16.21% -759.68% -79.78% 0.00% -
  Horiz. % -111.78% 59.88% -155.03% -133.40% 20.22% 100.00% -
NP to SH -2,772 2,131 -5,261 -4,917 692 3,422 - -
  YoY % -230.08% 140.51% -7.00% -810.55% -79.78% 0.00% -
  Horiz. % -81.01% 62.27% -153.74% -143.69% 20.22% 100.00% -
Tax Rate - % 27.88 % - % - % 36.28 % 15.28 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 137.43% 0.00% -
  Horiz. % 0.00% 182.46% 0.00% 0.00% 237.43% 100.00% -
Total Cost 57,345 92,635 30,178 27,554 21,282 27,391 - -
  YoY % -38.10% 206.96% 9.52% 29.47% -22.30% 0.00% -
  Horiz. % 209.36% 338.20% 110.17% 100.60% 77.70% 100.00% -
Net Worth 167,994 151,763 149,681 157,212 162,755 204,853 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 100.00% -
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 167,994 151,763 149,681 157,212 162,755 204,853 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 100.00% -
NOSH 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% -
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -7.15 % 2.16 % -21.33 % -19.86 % 3.15 % 11.11 % - % -
  YoY % -431.02% 110.13% -7.40% -730.48% -71.65% 0.00% -
  Horiz. % -64.36% 19.44% -191.99% -178.76% 28.35% 100.00% -
ROE -1.65 % 1.40 % -3.51 % -3.13 % 0.43 % 1.67 % - % -
  YoY % -217.86% 139.89% -12.14% -827.91% -74.25% 0.00% -
  Horiz. % -98.80% 83.83% -210.18% -187.43% 25.75% 100.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 22.88 40.48 10.64 9.83 9.40 13.17 - -
  YoY % -43.48% 280.45% 8.24% 4.57% -28.63% 0.00% -
  Horiz. % 173.73% 307.37% 80.79% 74.64% 71.37% 100.00% -
EPS -1.19 0.91 -2.25 -2.10 0.30 1.46 - -
  YoY % -230.77% 140.44% -7.14% -800.00% -79.45% 0.00% -
  Horiz. % -81.51% 62.33% -154.11% -143.84% 20.55% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7183 0.6489 0.6400 0.6722 0.6959 0.8759 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 22.88 40.48 10.64 9.83 9.40 13.17 - -
  YoY % -43.48% 280.45% 8.24% 4.57% -28.63% 0.00% -
  Horiz. % 173.73% 307.37% 80.79% 74.64% 71.37% 100.00% -
EPS -1.19 0.91 -2.25 -2.10 0.30 1.46 - -
  YoY % -230.77% 140.44% -7.14% -800.00% -79.45% 0.00% -
  Horiz. % -81.51% 62.33% -154.11% -143.84% 20.55% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7183 0.6489 0.6400 0.6722 0.6959 0.8759 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.5350 0.8300 0.3150 0.3250 0.4850 0.9500 0.0000 -
P/RPS 2.34 2.05 2.96 3.31 5.16 7.21 0.00 -
  YoY % 14.15% -30.74% -10.57% -35.85% -28.43% 0.00% -
  Horiz. % 32.45% 28.43% 41.05% 45.91% 71.57% 100.00% -
P/EPS -45.14 91.09 -14.00 -15.46 163.92 64.93 0.00 -
  YoY % -149.56% 750.64% 9.44% -109.43% 152.46% 0.00% -
  Horiz. % -69.52% 140.29% -21.56% -23.81% 252.46% 100.00% -
EY -2.22 1.10 -7.14 -6.47 0.61 1.54 0.00 -
  YoY % -301.82% 115.41% -10.36% -1,160.66% -60.39% 0.00% -
  Horiz. % -144.16% 71.43% -463.64% -420.13% 39.61% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 1.28 0.49 0.48 0.70 1.08 0.00 -
  YoY % -42.19% 161.22% 2.08% -31.43% -35.19% 0.00% -
  Horiz. % 68.52% 118.52% 45.37% 44.44% 64.81% 100.00% -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date - 23/05/19 - 25/05/17 23/05/16 20/05/15 - -
Price 0.7950 0.6800 0.2900 0.3150 0.4500 1.0100 0.0000 -
P/RPS 3.47 1.68 2.73 3.20 4.79 7.67 0.00 -
  YoY % 106.55% -38.46% -14.69% -33.19% -37.55% 0.00% -
  Horiz. % 45.24% 21.90% 35.59% 41.72% 62.45% 100.00% -
P/EPS -67.08 74.63 -12.89 -14.98 152.09 69.03 0.00 -
  YoY % -189.88% 678.98% 13.95% -109.85% 120.32% 0.00% -
  Horiz. % -97.18% 108.11% -18.67% -21.70% 220.32% 100.00% -
EY -1.49 1.34 -7.76 -6.67 0.66 1.45 0.00 -
  YoY % -211.19% 117.27% -16.34% -1,110.61% -54.48% 0.00% -
  Horiz. % -102.76% 92.41% -535.17% -460.00% 45.52% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.11 1.05 0.45 0.47 0.65 1.15 0.00 -
  YoY % 5.71% 133.33% -4.26% -27.69% -43.48% 0.00% -
  Horiz. % 96.52% 91.30% 39.13% 40.87% 56.52% 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
 
 

428  627  572 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GFM-WC 0.20+0.125 
 GFM 0.405+0.20 
 ARMADA 0.425+0.03 
 ITRONIC 0.665+0.185 
 DNEX-WD 0.365-0.01 
 ANZO 0.08-0.015 
 KOMARK-WC 0.10-0.005 
 AAX 0.095+0.01 
 MTRONIC 0.07-0.01 
 JADI 0.135+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS