[CARIMIN] QoQ Annualized Quarter Result on 2018-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 443,005 366,701 360,684 336,348 136,790 119,813 129,976 126.99% QoQ % 20.81% 1.67% 7.24% 145.89% 14.17% -7.82% - Horiz. % 340.84% 282.13% 277.50% 258.78% 105.24% 92.18% 100.00%
PBT 31,093 26,413 33,940 46,572 -24,359 -11,309 -6,736 - QoQ % 17.72% -22.18% -27.12% 291.19% -115.39% -67.89% - Horiz. % -461.59% -392.12% -503.86% -691.39% 361.62% 167.89% 100.00%
Tax -2,521 -1,356 -454 -456 -761 -858 -908 97.91% QoQ % -85.91% -198.68% 0.44% 40.08% 11.37% 5.43% - Horiz. % 277.64% 149.34% 50.00% 50.22% 83.81% 94.57% 100.00%
NP 28,572 25,057 33,486 46,116 -25,120 -12,168 -7,644 - QoQ % 14.03% -25.17% -27.39% 283.58% -106.44% -59.18% - Horiz. % -373.78% -327.80% -438.07% -603.30% 328.62% 159.18% 100.00%
NP to SH 28,816 25,480 33,958 46,864 -25,087 -12,193 -7,768 - QoQ % 13.09% -24.97% -27.54% 286.81% -105.74% -56.97% - Horiz. % -370.96% -328.01% -437.15% -603.30% 322.95% 156.97% 100.00%
Tax Rate 8.11 % 5.13 % 1.34 % 0.98 % - % - % - % - QoQ % 58.09% 282.84% 36.73% 0.00% 0.00% 0.00% - Horiz. % 827.55% 523.47% 136.73% 100.00% - - -
Total Cost 414,433 341,644 327,198 290,232 161,910 131,981 137,620 108.96% QoQ % 21.31% 4.42% 12.74% 79.26% 22.68% -4.10% - Horiz. % 301.14% 248.25% 237.75% 210.89% 117.65% 95.90% 100.00%
Net Worth 158,218 151,763 149,611 145,168 133,731 149,681 154,920 1.42% QoQ % 4.25% 1.44% 3.06% 8.55% -10.66% -3.38% - Horiz. % 102.13% 97.96% 96.57% 93.70% 86.32% 96.62% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 7,016 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 24.35 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 158,218 151,763 149,611 145,168 133,731 149,681 154,920 1.42% QoQ % 4.25% 1.44% 3.06% 8.55% -10.66% -3.38% - Horiz. % 102.13% 97.96% 96.57% 93.70% 86.32% 96.62% 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 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.45 % 6.83 % 9.28 % 13.71 % -18.36 % -10.16 % -5.88 % - QoQ % -5.56% -26.40% -32.31% 174.67% -80.71% -72.79% - Horiz. % -109.69% -116.16% -157.82% -233.16% 312.24% 172.79% 100.00%
ROE 18.21 % 16.79 % 22.70 % 32.28 % -18.76 % -8.15 % -5.01 % - QoQ % 8.46% -26.04% -29.68% 272.07% -130.18% -62.67% - Horiz. % -363.47% -335.13% -453.09% -644.31% 374.45% 162.67% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 189.42 156.79 154.22 143.81 58.49 51.23 55.57 127.00% QoQ % 20.81% 1.67% 7.24% 145.87% 14.17% -7.81% - Horiz. % 340.87% 282.15% 277.52% 258.79% 105.25% 92.19% 100.00%
EPS 12.32 10.89 14.52 20.04 -10.73 -5.21 -3.32 - QoQ % 13.13% -25.00% -27.54% 286.77% -105.95% -56.93% - Horiz. % -371.08% -328.01% -437.35% -603.61% 323.19% 156.93% 100.00%
DPS 3.00 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. % 100.00% - - - - - -
NAPS 0.6765 0.6489 0.6397 0.6207 0.5718 0.6400 0.6624 1.42% QoQ % 4.25% 1.44% 3.06% 8.55% -10.66% -3.38% - Horiz. % 102.13% 97.96% 96.57% 93.70% 86.32% 96.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 189.42 156.79 154.22 143.81 58.49 51.23 55.57 127.00% QoQ % 20.81% 1.67% 7.24% 145.87% 14.17% -7.81% - Horiz. % 340.87% 282.15% 277.52% 258.79% 105.25% 92.19% 100.00%
EPS 12.32 10.89 14.52 20.04 -10.73 -5.21 -3.32 - QoQ % 13.13% -25.00% -27.54% 286.77% -105.95% -56.93% - Horiz. % -371.08% -328.01% -437.35% -603.61% 323.19% 156.93% 100.00%
DPS 3.00 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. % 100.00% - - - - - -
NAPS 0.6765 0.6489 0.6397 0.6207 0.5718 0.6400 0.6624 1.42% QoQ % 4.25% 1.44% 3.06% 8.55% -10.66% -3.38% - Horiz. % 102.13% 97.96% 96.57% 93.70% 86.32% 96.62% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.8850 0.8300 0.4050 0.2550 0.2700 0.3150 0.3550 -
P/RPS 0.47 0.53 0.26 0.18 0.46 0.61 0.64 -18.65% QoQ % -11.32% 103.85% 44.44% -60.87% -24.59% -4.69% - Horiz. % 73.44% 82.81% 40.62% 28.13% 71.88% 95.31% 100.00%
P/EPS 7.18 7.62 2.79 1.27 -2.52 -6.04 -10.69 - QoQ % -5.77% 173.12% 119.69% 150.40% 58.28% 43.50% - Horiz. % -67.17% -71.28% -26.10% -11.88% 23.57% 56.50% 100.00%
EY 13.92 13.13 35.85 78.58 -39.73 -16.55 -9.36 - QoQ % 6.02% -63.38% -54.38% 297.79% -140.06% -76.82% - Horiz. % -148.72% -140.28% -383.01% -839.53% 424.47% 176.82% 100.00%
DY 3.39 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. % 100.00% - - - - - -
P/NAPS 1.31 1.28 0.63 0.41 0.47 0.49 0.54 80.84% QoQ % 2.34% 103.17% 53.66% -12.77% -4.08% -9.26% - Horiz. % 242.59% 237.04% 116.67% 75.93% 87.04% 90.74% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 04/09/19 23/05/19 21/02/19 29/11/18 21/08/18 - 23/02/18 -
Price 0.9350 0.6800 0.8450 0.2950 0.2750 0.2900 0.3750 -
P/RPS 0.49 0.43 0.55 0.21 0.47 0.57 0.67 -18.87% QoQ % 13.95% -21.82% 161.90% -55.32% -17.54% -14.93% - Horiz. % 73.13% 64.18% 82.09% 31.34% 70.15% 85.07% 100.00%
P/EPS 7.59 6.24 5.82 1.47 -2.56 -5.56 -11.29 - QoQ % 21.63% 7.22% 295.92% 157.42% 53.96% 50.75% - Horiz. % -67.23% -55.27% -51.55% -13.02% 22.67% 49.25% 100.00%
EY 13.18 16.02 17.18 67.92 -39.01 -17.98 -8.86 - QoQ % -17.73% -6.75% -74.71% 274.11% -116.96% -102.93% - Horiz. % -148.76% -180.81% -193.91% -766.59% 440.29% 202.93% 100.00%
DY 3.21 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. % 100.00% - - - - - -
P/NAPS 1.38 1.05 1.32 0.48 0.48 0.45 0.57 80.60% QoQ % 31.43% -20.45% 175.00% 0.00% 6.67% -21.05% - Horiz. % 242.11% 184.21% 231.58% 84.21% 84.21% 78.95% 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.
Comment
Carimin Petroleum Berhad - Q1 FY 2019.pdf 
