Highlights

[CARIMIN] QoQ Annualized Quarter 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 -     -105.74%    YoY -     -473.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 366,701 360,684 336,348 136,790 119,813 129,976 98,936 139.69%
  QoQ % 1.67% 7.24% 145.89% 14.17% -7.82% 31.37% -
  Horiz. % 370.64% 364.56% 339.97% 138.26% 121.10% 131.37% 100.00%
PBT 26,413 33,940 46,572 -24,359 -11,309 -6,736 -284 -
  QoQ % -22.18% -27.12% 291.19% -115.39% -67.89% -2,271.83% -
  Horiz. % -9,300.47% -11,950.70% -16,398.59% 8,577.11% 3,982.16% 2,371.83% 100.00%
Tax -1,356 -454 -456 -761 -858 -908 -448 109.39%
  QoQ % -198.68% 0.44% 40.08% 11.37% 5.43% -102.68% -
  Horiz. % 302.68% 101.34% 101.79% 169.87% 191.67% 202.68% 100.00%
NP 25,057 33,486 46,116 -25,120 -12,168 -7,644 -732 -
  QoQ % -25.17% -27.39% 283.58% -106.44% -59.18% -944.26% -
  Horiz. % -3,423.13% -4,574.59% -6,300.00% 3,431.69% 1,662.30% 1,044.26% 100.00%
NP to SH 25,480 33,958 46,864 -25,087 -12,193 -7,768 -1,108 -
  QoQ % -24.97% -27.54% 286.81% -105.74% -56.97% -601.08% -
  Horiz. % -2,299.64% -3,064.80% -4,229.60% 2,264.17% 1,100.48% 701.08% 100.00%
Tax Rate 5.13 % 1.34 % 0.98 % - % - % - % - % -
  QoQ % 282.84% 36.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 523.47% 136.73% 100.00% - - - -
Total Cost 341,644 327,198 290,232 161,910 131,981 137,620 99,668 127.51%
  QoQ % 4.42% 12.74% 79.26% 22.68% -4.10% 38.08% -
  Horiz. % 342.78% 328.29% 291.20% 162.45% 132.42% 138.08% 100.00%
Net Worth 151,763 149,611 145,168 133,731 149,681 154,920 158,522 -2.87%
  QoQ % 1.44% 3.06% 8.55% -10.66% -3.38% -2.27% -
  Horiz. % 95.74% 94.38% 91.58% 84.36% 94.42% 97.73% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 151,763 149,611 145,168 133,731 149,681 154,920 158,522 -2.87%
  QoQ % 1.44% 3.06% 8.55% -10.66% -3.38% -2.27% -
  Horiz. % 95.74% 94.38% 91.58% 84.36% 94.42% 97.73% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 -
  QoQ % 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% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.83 % 9.28 % 13.71 % -18.36 % -10.16 % -5.88 % -0.74 % -
  QoQ % -26.40% -32.31% 174.67% -80.71% -72.79% -694.59% -
  Horiz. % -922.97% -1,254.05% -1,852.70% 2,481.08% 1,372.97% 794.59% 100.00%
ROE 16.79 % 22.70 % 32.28 % -18.76 % -8.15 % -5.01 % -0.70 % -
  QoQ % -26.04% -29.68% 272.07% -130.18% -62.67% -615.71% -
  Horiz. % -2,398.57% -3,242.86% -4,611.43% 2,680.00% 1,164.29% 715.71% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 156.79 154.22 143.81 58.49 51.23 55.57 42.30 139.70%
  QoQ % 1.67% 7.24% 145.87% 14.17% -7.81% 31.37% -
  Horiz. % 370.66% 364.59% 339.98% 138.27% 121.11% 131.37% 100.00%
EPS 10.89 14.52 20.04 -10.73 -5.21 -3.32 -0.48 -
  QoQ % -25.00% -27.54% 286.77% -105.95% -56.93% -591.67% -
  Horiz. % -2,268.75% -3,025.00% -4,175.00% 2,235.42% 1,085.42% 691.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6489 0.6397 0.6207 0.5718 0.6400 0.6624 0.6778 -2.87%
  QoQ % 1.44% 3.06% 8.55% -10.66% -3.38% -2.27% -
  Horiz. % 95.74% 94.38% 91.58% 84.36% 94.42% 97.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 156.79 154.22 143.81 58.49 51.23 55.57 42.30 139.70%
  QoQ % 1.67% 7.24% 145.87% 14.17% -7.81% 31.37% -
  Horiz. % 370.66% 364.59% 339.98% 138.27% 121.11% 131.37% 100.00%
EPS 10.89 14.52 20.04 -10.73 -5.21 -3.32 -0.48 -
  QoQ % -25.00% -27.54% 286.77% -105.95% -56.93% -591.67% -
  Horiz. % -2,268.75% -3,025.00% -4,175.00% 2,235.42% 1,085.42% 691.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6489 0.6397 0.6207 0.5718 0.6400 0.6624 0.6778 -2.87%
  QoQ % 1.44% 3.06% 8.55% -10.66% -3.38% -2.27% -
  Horiz. % 95.74% 94.38% 91.58% 84.36% 94.42% 97.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.8300 0.4050 0.2550 0.2700 0.3150 0.3550 0.5500 -
P/RPS 0.53 0.26 0.18 0.46 0.61 0.64 1.30 -45.05%
  QoQ % 103.85% 44.44% -60.87% -24.59% -4.69% -50.77% -
  Horiz. % 40.77% 20.00% 13.85% 35.38% 46.92% 49.23% 100.00%
P/EPS 7.62 2.79 1.27 -2.52 -6.04 -10.69 -116.09 -
  QoQ % 173.12% 119.69% 150.40% 58.28% 43.50% 90.79% -
  Horiz. % -6.56% -2.40% -1.09% 2.17% 5.20% 9.21% 100.00%
EY 13.13 35.85 78.58 -39.73 -16.55 -9.36 -0.86 -
  QoQ % -63.38% -54.38% 297.79% -140.06% -76.82% -988.37% -
  Horiz. % -1,526.74% -4,168.60% -9,137.21% 4,619.77% 1,924.42% 1,088.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.28 0.63 0.41 0.47 0.49 0.54 0.81 35.71%
  QoQ % 103.17% 53.66% -12.77% -4.08% -9.26% -33.33% -
  Horiz. % 158.02% 77.78% 50.62% 58.02% 60.49% 66.67% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 21/02/19 29/11/18 21/08/18 - 23/02/18 27/11/17 -
Price 0.6800 0.8450 0.2950 0.2750 0.2900 0.3750 0.3650 -
P/RPS 0.43 0.55 0.21 0.47 0.57 0.67 0.86 -37.03%
  QoQ % -21.82% 161.90% -55.32% -17.54% -14.93% -22.09% -
  Horiz. % 50.00% 63.95% 24.42% 54.65% 66.28% 77.91% 100.00%
P/EPS 6.24 5.82 1.47 -2.56 -5.56 -11.29 -77.04 -
  QoQ % 7.22% 295.92% 157.42% 53.96% 50.75% 85.35% -
  Horiz. % -8.10% -7.55% -1.91% 3.32% 7.22% 14.65% 100.00%
EY 16.02 17.18 67.92 -39.01 -17.98 -8.86 -1.30 -
  QoQ % -6.75% -74.71% 274.11% -116.96% -102.93% -581.54% -
  Horiz. % -1,232.31% -1,321.54% -5,224.62% 3,000.77% 1,383.08% 681.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.05 1.32 0.48 0.48 0.45 0.57 0.54 55.85%
  QoQ % -20.45% 175.00% 0.00% 6.67% -21.05% 5.56% -
  Horiz. % 194.44% 244.44% 88.89% 88.89% 83.33% 105.56% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers