Highlights

[CARIMIN] YoY TTM Result on 2016-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -17.07%    YoY -     -237.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15  -   -  CAGR
Revenue 321,956 118,219 110,199 114,608 149,317  -   -  21.16%
  YoY % 172.34% 7.28% -3.85% -23.25% - - -
  Horiz. % 215.62% 79.17% 73.80% 76.75% 100.00% - -
PBT 3,933 -7,521 -5,647 -15,212 17,394  -   -  -31.03%
  YoY % 152.29% -33.19% 62.88% -187.46% - - -
  Horiz. % 22.61% -43.24% -32.47% -87.46% 100.00% - -
Tax -1,134 -22 595 -3,511 -3,809  -   -  -26.12%
  YoY % -5,054.55% -103.70% 116.95% 7.82% - - -
  Horiz. % 29.77% 0.58% -15.62% 92.18% 100.00% - -
NP 2,799 -7,543 -5,052 -18,723 13,585  -   -  -32.61%
  YoY % 137.11% -49.31% 73.02% -237.82% - - -
  Horiz. % 20.60% -55.52% -37.19% -137.82% 100.00% - -
NP to SH 3,168 -7,658 -5,519 -18,720 13,585  -   -  -30.49%
  YoY % 141.37% -38.76% 70.52% -237.80% - - -
  Horiz. % 23.32% -56.37% -40.63% -137.80% 100.00% - -
Tax Rate 28.83 % - % - % - % 21.90 %  -  %  -  % 7.11%
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 131.64% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 319,157 125,762 115,251 133,331 135,732  -   -  23.81%
  YoY % 153.78% 9.12% -13.56% -1.77% - - -
  Horiz. % 235.14% 92.65% 84.91% 98.23% 100.00% - -
Net Worth 151,763 149,681 157,212 160,520 0  -   -  -
  YoY % 1.39% -4.79% -2.06% 0.00% - - -
  Horiz. % 94.54% 93.25% 97.94% 100.00% - - -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15  -   -  CAGR
Div 0 0 0 0 2,338  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 17.22 %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15  -   -  CAGR
Net Worth 151,763 149,681 157,212 160,520 0  -   -  -
  YoY % 1.39% -4.79% -2.06% 0.00% - - -
  Horiz. % 94.54% 93.25% 97.94% 100.00% - - -
NOSH 233,878 233,878 233,878 230,666 233,878  -   -  -
  YoY % 0.00% 0.00% 1.39% -1.37% - - -
  Horiz. % 100.00% 100.00% 100.00% 98.63% 100.00% - -
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15  -   -  CAGR
NP Margin 0.87 % -6.38 % -4.58 % -16.34 % 9.10 %  -  %  -  % -44.37%
  YoY % 113.64% -39.30% 71.97% -279.56% - - -
  Horiz. % 9.56% -70.11% -50.33% -179.56% 100.00% - -
ROE 2.09 % -5.12 % -3.51 % -11.66 % - %  -  %  -  % -
  YoY % 140.82% -45.87% 69.90% 0.00% - - -
  Horiz. % -17.92% 43.91% 30.10% 100.00% - - -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15  -   -  CAGR
RPS 137.66 50.55 47.12 49.69 63.84  -   -  21.16%
  YoY % 172.32% 7.28% -5.17% -22.16% - - -
  Horiz. % 215.63% 79.18% 73.81% 77.84% 100.00% - -
EPS 1.35 -3.27 -2.36 -8.12 5.81  -   -  -30.55%
  YoY % 141.28% -38.56% 70.94% -239.76% - - -
  Horiz. % 23.24% -56.28% -40.62% -139.76% 100.00% - -
DPS 0.00 0.00 0.00 0.00 1.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6489 0.6400 0.6722 0.6959 0.0000  -   -  -
  YoY % 1.39% -4.79% -3.41% 0.00% - - -
  Horiz. % 93.25% 91.97% 96.59% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15  -   -  CAGR
RPS 137.66 50.55 47.12 49.00 63.84  -   -  21.16%
  YoY % 172.32% 7.28% -3.84% -23.25% - - -
  Horiz. % 215.63% 79.18% 73.81% 76.75% 100.00% - -
EPS 1.35 -3.27 -2.36 -8.00 5.81  -   -  -30.55%
  YoY % 141.28% -38.56% 70.50% -237.69% - - -
  Horiz. % 23.24% -56.28% -40.62% -137.69% 100.00% - -
DPS 0.00 0.00 0.00 0.00 1.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6489 0.6400 0.6722 0.6863 0.0000  -   -  -
  YoY % 1.39% -4.79% -2.05% 0.00% - - -
  Horiz. % 94.55% 93.25% 97.95% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15  -   -  CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15  -   -  -
Price 0.8300 0.3150 0.3250 0.4850 0.9500  -   -  -
P/RPS 0.60 0.62 0.69 0.98 1.49  -   -  -20.33%
  YoY % -3.23% -10.14% -29.59% -34.23% - - -
  Horiz. % 40.27% 41.61% 46.31% 65.77% 100.00% - -
P/EPS 61.27 -9.62 -13.77 -5.98 16.36  -   -  39.08%
  YoY % 736.90% 30.14% -130.27% -136.55% - - -
  Horiz. % 374.51% -58.80% -84.17% -36.55% 100.00% - -
EY 1.63 -10.39 -7.26 -16.73 6.11  -   -  -28.12%
  YoY % 115.69% -43.11% 56.60% -373.81% - - -
  Horiz. % 26.68% -170.05% -118.82% -273.81% 100.00% - -
DY 0.00 0.00 0.00 0.00 1.05  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.28 0.49 0.48 0.70 0.00  -   -  -
  YoY % 161.22% 2.08% -31.43% 0.00% - - -
  Horiz. % 182.86% 70.00% 68.57% 100.00% - - -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15  -   -  CAGR
Date 23/05/19 23/05/18 25/05/17 23/05/16 -  -   -  -
Price 0.6800 0.2900 0.3150 0.4500 0.0000  -   -  -
P/RPS 0.49 0.57 0.67 0.91 0.00  -   -  -
  YoY % -14.04% -14.93% -26.37% 0.00% - - -
  Horiz. % 53.85% 62.64% 73.63% 100.00% - - -
P/EPS 50.20 -8.86 -13.35 -5.54 0.00  -   -  -
  YoY % 666.59% 33.63% -140.97% 0.00% - - -
  Horiz. % -906.14% 159.93% 240.97% 100.00% - - -
EY 1.99 -11.29 -7.49 -18.03 0.00  -   -  -
  YoY % 117.63% -50.73% 58.46% 0.00% - - -
  Horiz. % -11.04% 62.62% 41.54% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 1.05 0.45 0.47 0.65 0.00  -   -  -
  YoY % 133.33% -4.26% -27.69% 0.00% - - -
  Horiz. % 161.54% 69.23% 72.31% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS