[CARIMIN] YoY TTM Result on 31-Mar-2017 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -6232.22%
YoY- 70.52%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 480,871 321,956 118,219 110,199 114,608 149,317 26.32%
PBT 30,703 3,933 -7,521 -5,647 -15,212 17,394 12.02%
Tax -5,422 -1,134 -22 595 -3,511 -3,809 7.30%
NP 25,281 2,799 -7,543 -5,052 -18,723 13,585 13.21%
-
NP to SH 27,093 3,168 -7,658 -5,519 -18,720 13,585 14.78%
-
Tax Rate 17.66% 28.83% - - - 21.90% -
Total Cost 455,590 319,157 125,762 115,251 133,331 135,732 27.36%
-
Net Worth 167,994 151,763 149,681 157,212 160,520 0 -
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 6,548 - - - - 2,338 22.84%
Div Payout % 24.17% - - - - 17.22% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 167,994 151,763 149,681 157,212 160,520 0 -
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.26% 0.87% -6.38% -4.58% -16.34% 9.10% -
ROE 16.13% 2.09% -5.12% -3.51% -11.66% 0.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 205.61 137.66 50.55 47.12 49.69 63.84 26.32%
EPS 11.58 1.35 -3.27 -2.36 -8.12 5.81 14.77%
DPS 2.80 0.00 0.00 0.00 0.00 1.00 22.83%
NAPS 0.7183 0.6489 0.64 0.6722 0.6959 0.00 -
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 CAGR
RPS 205.61 137.66 50.55 47.12 49.00 63.84 26.32%
EPS 11.58 1.35 -3.27 -2.36 -8.00 5.81 14.77%
DPS 2.80 0.00 0.00 0.00 0.00 1.00 22.83%
NAPS 0.7183 0.6489 0.64 0.6722 0.6863 0.00 -
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 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.535 0.83 0.315 0.325 0.485 0.95 -
P/RPS 0.26 0.60 0.62 0.69 0.98 1.49 -29.44%
P/EPS 4.62 61.27 -9.62 -13.77 -5.98 16.36 -22.32%
EY 21.65 1.63 -10.39 -7.26 -16.73 6.11 28.75%
DY 5.23 0.00 0.00 0.00 0.00 1.05 37.81%
P/NAPS 0.74 1.28 0.49 0.48 0.70 0.00 -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 18/05/20 23/05/19 23/05/18 25/05/17 23/05/16 - -
Price 0.795 0.68 0.29 0.315 0.45 0.00 -
P/RPS 0.39 0.49 0.57 0.67 0.91 0.00 -
P/EPS 6.86 50.20 -8.86 -13.35 -5.54 0.00 -
EY 14.57 1.99 -11.29 -7.49 -18.03 0.00 -
DY 3.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.05 0.45 0.47 0.65 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment