Highlights

[CARIMIN] QoQ Annualized Quarter Result on 2018-09-30 [#1]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     286.81%    YoY -     4,329.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers