Highlights

[CARIMIN] YoY TTM Result on 2018-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 21-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     -227.59%    YoY -     -473.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Revenue 443,005 136,790 115,517 123,527 163,439 0  -  -
  YoY % 223.86% 18.42% -6.48% -24.42% 0.00% - -
  Horiz. % 271.05% 83.69% 70.68% 75.58% 100.00% - -
PBT 31,093 -24,358 -3,632 6,288 -5,161 0  -  -
  YoY % 227.65% -570.65% -157.76% 221.84% 0.00% - -
  Horiz. % -602.46% 471.96% 70.37% -121.84% 100.00% - -
Tax -2,520 -763 -176 -2,837 -3,088 0  -  -
  YoY % -230.28% -333.52% 93.80% 8.13% 0.00% - -
  Horiz. % 81.61% 24.71% 5.70% 91.87% 100.00% - -
NP 28,573 -25,121 -3,808 3,451 -8,249 0  -  -
  YoY % 213.74% -559.69% -210.34% 141.84% 0.00% - -
  Horiz. % -346.38% 304.53% 46.16% -41.84% 100.00% - -
NP to SH 28,817 -25,087 -4,373 3,452 -8,247 0  -  -
  YoY % 214.87% -473.68% -226.68% 141.86% 0.00% - -
  Horiz. % -349.42% 304.20% 53.03% -41.86% 100.00% - -
Tax Rate 8.10 % - % - % 45.12 % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 17.95% 0.00% 0.00% 100.00% - - -
Total Cost 414,432 161,911 119,325 120,076 171,688 0  -  -
  YoY % 155.96% 35.69% -0.63% -30.06% 0.00% - -
  Horiz. % 241.39% 94.31% 69.50% 69.94% 100.00% - -
Net Worth 158,218 133,731 158,686 163,059 159,720 -  -  -
  YoY % 18.31% -15.73% -2.68% 2.09% 0.00% - -
  Horiz. % 99.06% 83.73% 99.35% 102.09% 100.00% - -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Div 3,742 0 0 0 2,338 0  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 160.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 12.99 % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Net Worth 158,218 133,731 158,686 163,059 159,720 -  -  -
  YoY % 18.31% -15.73% -2.68% 2.09% 0.00% - -
  Horiz. % 99.06% 83.73% 99.35% 102.09% 100.00% - -
NOSH 233,878 233,878 233,878 233,878 233,885 -  -  -
  YoY % 0.00% 0.00% 0.00% -0.00% 0.00% - -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
NP Margin 6.45 % -18.36 % -3.30 % 2.79 % -5.05 % - %  -  % -
  YoY % 135.13% -456.36% -218.28% 155.25% 0.00% - -
  Horiz. % -127.72% 363.56% 65.35% -55.25% 100.00% - -
ROE 18.21 % -18.76 % -2.76 % 2.12 % -5.16 % - %  -  % -
  YoY % 197.07% -579.71% -230.19% 141.09% 0.00% - -
  Horiz. % -352.91% 363.57% 53.49% -41.09% 100.00% - -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
RPS 189.42 58.49 49.39 52.82 69.88 -  -  -
  YoY % 223.85% 18.42% -6.49% -24.41% 0.00% - -
  Horiz. % 271.06% 83.70% 70.68% 75.59% 100.00% - -
EPS 12.32 -10.73 -1.87 1.48 -3.53 -  -  -
  YoY % 214.82% -473.80% -226.35% 141.93% 0.00% - -
  Horiz. % -349.01% 303.97% 52.97% -41.93% 100.00% - -
DPS 1.60 0.00 0.00 0.00 1.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 160.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6765 0.5718 0.6785 0.6972 0.6829 -  -  -
  YoY % 18.31% -15.73% -2.68% 2.09% 0.00% - -
  Horiz. % 99.06% 83.73% 99.36% 102.09% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
RPS 189.42 58.49 49.39 52.82 69.88 -  -  -
  YoY % 223.85% 18.42% -6.49% -24.41% 0.00% - -
  Horiz. % 271.06% 83.70% 70.68% 75.59% 100.00% - -
EPS 12.32 -10.73 -1.87 1.48 -3.53 -  -  -
  YoY % 214.82% -473.80% -226.35% 141.93% 0.00% - -
  Horiz. % -349.01% 303.97% 52.97% -41.93% 100.00% - -
DPS 1.60 0.00 0.00 0.00 1.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 160.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6765 0.5718 0.6785 0.6972 0.6829 -  -  -
  YoY % 18.31% -15.73% -2.68% 2.09% 0.00% - -
  Horiz. % 99.06% 83.73% 99.36% 102.09% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -  -  -
Price 0.8850 0.2700 0.3450 0.3950 0.9600 0.0000  -  -
P/RPS 0.47 0.46 0.70 0.75 1.37 0.00  -  -
  YoY % 2.17% -34.29% -6.67% -45.26% 0.00% - -
  Horiz. % 34.31% 33.58% 51.09% 54.74% 100.00% - -
P/EPS 7.18 -2.52 -18.45 26.76 -27.23 0.00  -  -
  YoY % 384.92% 86.34% -168.95% 198.27% 0.00% - -
  Horiz. % -26.37% 9.25% 67.76% -98.27% 100.00% - -
EY 13.92 -39.73 -5.42 3.74 -3.67 0.00  -  -
  YoY % 135.04% -633.03% -244.92% 201.91% 0.00% - -
  Horiz. % -379.29% 1,082.56% 147.68% -101.91% 100.00% - -
DY 1.81 0.00 0.00 0.00 1.04 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 174.04% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.31 0.47 0.51 0.57 1.41 0.00  -  -
  YoY % 178.72% -7.84% -10.53% -59.57% 0.00% - -
  Horiz. % 92.91% 33.33% 36.17% 40.43% 100.00% - -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14  -  CAGR
Date 04/09/19 21/08/18 24/08/17 22/08/16 25/08/15 -  -  -
Price 0.9350 0.2750 0.2950 0.3950 0.8000 0.0000  -  -
P/RPS 0.49 0.47 0.60 0.75 1.14 0.00  -  -
  YoY % 4.26% -21.67% -20.00% -34.21% 0.00% - -
  Horiz. % 42.98% 41.23% 52.63% 65.79% 100.00% - -
P/EPS 7.59 -2.56 -15.78 26.76 -22.69 0.00  -  -
  YoY % 396.48% 83.78% -158.97% 217.94% 0.00% - -
  Horiz. % -33.45% 11.28% 69.55% -117.94% 100.00% - -
EY 13.18 -39.01 -6.34 3.74 -4.41 0.00  -  -
  YoY % 133.79% -515.30% -269.52% 184.81% 0.00% - -
  Horiz. % -298.87% 884.58% 143.76% -84.81% 100.00% - -
DY 1.71 0.00 0.00 0.00 1.25 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 136.80% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.38 0.48 0.43 0.57 1.17 0.00  -  -
  YoY % 187.50% 11.63% -24.56% -51.28% 0.00% - -
  Horiz. % 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers