Highlights

[CARIMIN] YoY TTM Result on 2017-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -16.19%    YoY -     -8,226.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 215,901 522,035 252,145 116,335 109,184 123,447 118,504 10.50%
  YoY % -58.64% 107.04% 116.74% 6.55% -11.55% 4.17% -
  Horiz. % 182.19% 440.52% 212.77% 98.17% 92.14% 104.17% 100.00%
PBT 8,919 36,139 -4,021 -6,462 -507 -12,259 13,355 -6.50%
  YoY % -75.32% 998.76% 37.77% -1,174.56% 95.86% -191.79% -
  Horiz. % 66.78% 270.60% -30.11% -48.39% -3.80% -91.79% 100.00%
Tax -6,373 -4,984 -534 -341 712 -3,734 -3,192 12.20%
  YoY % -27.87% -833.33% -56.60% -147.89% 119.07% -16.98% -
  Horiz. % 199.66% 156.14% 16.73% 10.68% -22.31% 116.98% 100.00%
NP 2,546 31,155 -4,555 -6,803 205 -15,993 10,163 -20.59%
  YoY % -91.83% 783.97% 33.04% -3,418.54% 101.28% -257.36% -
  Horiz. % 25.05% 306.55% -44.82% -66.94% 2.02% -157.36% 100.00%
NP to SH 3,037 31,996 -4,224 -7,314 90 -15,990 10,163 -18.22%
  YoY % -90.51% 857.48% 42.25% -8,226.67% 100.56% -257.34% -
  Horiz. % 29.88% 314.83% -41.56% -71.97% 0.89% -157.34% 100.00%
Tax Rate 71.45 % 13.79 % - % - % - % - % 23.90 % 20.00%
  YoY % 418.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 298.95% 57.70% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 213,355 490,880 256,700 123,138 108,979 139,440 108,341 11.95%
  YoY % -56.54% 91.23% 108.47% 12.99% -21.85% 28.70% -
  Horiz. % 196.93% 453.09% 236.94% 113.66% 100.59% 128.70% 100.00%
Net Worth 173,303 173,654 149,611 154,920 162,124 160,795 0 -
  YoY % -0.20% 16.07% -3.43% -4.44% 0.83% 0.00% -
  Horiz. % 107.78% 108.00% 93.04% 96.35% 100.83% 100.00% -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,169 6,548 0 0 0 0 2,338 -10.90%
  YoY % -82.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 280.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 38.50 % 20.47 % - % - % - % - % 23.01 % 8.95%
  YoY % 88.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 167.32% 88.96% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 173,303 173,654 149,611 154,920 162,124 160,795 0 -
  YoY % -0.20% 16.07% -3.43% -4.44% 0.83% 0.00% -
  Horiz. % 107.78% 108.00% 93.04% 96.35% 100.83% 100.00% -
NOSH 233,878 233,878 233,878 233,878 233,878 231,960 233,878 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.83% -0.82% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.18% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.18 % 5.97 % -1.81 % -5.85 % 0.19 % -12.96 % 8.58 % -28.13%
  YoY % -80.23% 429.83% 69.06% -3,178.95% 101.47% -251.05% -
  Horiz. % 13.75% 69.58% -21.10% -68.18% 2.21% -151.05% 100.00%
ROE 1.75 % 18.43 % -2.82 % -4.72 % 0.06 % -9.94 % - % -
  YoY % -90.50% 753.55% 40.25% -7,966.67% 100.60% 0.00% -
  Horiz. % -17.61% -185.41% 28.37% 47.48% -0.60% 100.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 92.31 223.21 107.81 49.74 46.68 53.22 50.67 10.50%
  YoY % -58.64% 107.04% 116.75% 6.56% -12.29% 5.03% -
  Horiz. % 182.18% 440.52% 212.77% 98.16% 92.13% 105.03% 100.00%
EPS 1.30 13.68 -1.81 -3.13 0.04 -6.89 4.35 -18.22%
  YoY % -90.50% 855.80% 42.17% -7,925.00% 100.58% -258.39% -
  Horiz. % 29.89% 314.48% -41.61% -71.95% 0.92% -158.39% 100.00%
DPS 0.50 2.80 0.00 0.00 0.00 0.00 1.00 -10.90%
  YoY % -82.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 280.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7410 0.7425 0.6397 0.6624 0.6932 0.6932 0.0000 -
  YoY % -0.20% 16.07% -3.43% -4.44% 0.00% 0.00% -
  Horiz. % 106.90% 107.11% 92.28% 95.56% 100.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 92.31 223.21 107.81 49.74 46.68 52.78 50.67 10.50%
  YoY % -58.64% 107.04% 116.75% 6.56% -11.56% 4.16% -
  Horiz. % 182.18% 440.52% 212.77% 98.16% 92.13% 104.16% 100.00%
EPS 1.30 13.68 -1.81 -3.13 0.04 -6.84 4.35 -18.22%
  YoY % -90.50% 855.80% 42.17% -7,925.00% 100.58% -257.24% -
  Horiz. % 29.89% 314.48% -41.61% -71.95% 0.92% -157.24% 100.00%
DPS 0.50 2.80 0.00 0.00 0.00 0.00 1.00 -10.90%
  YoY % -82.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 280.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7410 0.7425 0.6397 0.6624 0.6932 0.6875 0.0000 -
  YoY % -0.20% 16.07% -3.43% -4.44% 0.83% 0.00% -
  Horiz. % 107.78% 108.00% 93.05% 96.35% 100.83% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.6650 1.3200 0.4050 0.3550 0.3200 0.7450 0.9250 -
P/RPS 0.72 0.59 0.38 0.71 0.69 1.40 1.83 -14.39%
  YoY % 22.03% 55.26% -46.48% 2.90% -50.71% -23.50% -
  Horiz. % 39.34% 32.24% 20.77% 38.80% 37.70% 76.50% 100.00%
P/EPS 51.21 9.65 -22.42 -11.35 831.57 -10.81 21.29 15.74%
  YoY % 430.67% 143.04% -97.53% -101.36% 7,792.60% -150.78% -
  Horiz. % 240.54% 45.33% -105.31% -53.31% 3,905.92% -50.78% 100.00%
EY 1.95 10.36 -4.46 -8.81 0.12 -9.25 4.70 -13.63%
  YoY % -81.18% 332.29% 49.38% -7,441.67% 101.30% -296.81% -
  Horiz. % 41.49% 220.43% -94.89% -187.45% 2.55% -196.81% 100.00%
DY 0.75 2.12 0.00 0.00 0.00 0.00 1.08 -5.89%
  YoY % -64.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.44% 196.30% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.90 1.78 0.63 0.54 0.46 1.07 0.00 -
  YoY % -49.44% 182.54% 16.67% 17.39% -57.01% 0.00% -
  Horiz. % 84.11% 166.36% 58.88% 50.47% 42.99% 100.00% -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 20/02/20 21/02/19 23/02/18 27/02/17 22/02/16 - -
Price 0.7650 1.2400 0.8450 0.3750 0.3500 0.5000 0.0000 -
P/RPS 0.83 0.56 0.78 0.75 0.75 0.94 0.00 -
  YoY % 48.21% -28.21% 4.00% 0.00% -20.21% 0.00% -
  Horiz. % 88.30% 59.57% 82.98% 79.79% 79.79% 100.00% -
P/EPS 58.91 9.06 -46.79 -11.99 909.53 -7.25 0.00 -
  YoY % 550.22% 119.36% -290.24% -101.32% 12,645.24% 0.00% -
  Horiz. % -812.55% -124.97% 645.38% 165.38% -12,545.24% 100.00% -
EY 1.70 11.03 -2.14 -8.34 0.11 -13.79 0.00 -
  YoY % -84.59% 615.42% 74.34% -7,681.82% 100.80% 0.00% -
  Horiz. % -12.33% -79.99% 15.52% 60.48% -0.80% 100.00% -
DY 0.65 2.26 0.00 0.00 0.00 0.00 0.00 -
  YoY % -71.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.76% 100.00% - - - - -
P/NAPS 1.03 1.67 1.32 0.57 0.50 0.72 0.00 -
  YoY % -38.32% 26.52% 131.58% 14.00% -30.56% 0.00% -
  Horiz. % 143.06% 231.94% 183.33% 79.17% 69.44% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS