[CARIMIN] QoQ Annualized Quarter Result on 2017-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 336,348 136,790 119,813 129,976 98,936 115,517 116,210 102.96% QoQ % 145.89% 14.17% -7.82% 31.37% -14.35% -0.60% - Horiz. % 289.43% 117.71% 103.10% 111.85% 85.14% 99.40% 100.00%
PBT 46,572 -24,359 -11,309 -6,736 -284 -3,632 -6,122 - QoQ % 291.19% -115.39% -67.89% -2,271.83% 92.18% 40.68% - Horiz. % -760.65% 397.85% 184.71% 110.02% 4.64% 59.32% 100.00%
Tax -456 -761 -858 -908 -448 -177 -1,068 -43.27% QoQ % 40.08% 11.37% 5.43% -102.68% -153.11% 83.43% - Horiz. % 42.70% 71.25% 80.40% 85.02% 41.95% 16.57% 100.00%
NP 46,116 -25,120 -12,168 -7,644 -732 -3,809 -7,190 - QoQ % 283.58% -106.44% -59.18% -944.26% 80.78% 47.03% - Horiz. % -641.33% 349.34% 169.22% 106.30% 10.18% 52.97% 100.00%
NP to SH 46,864 -25,087 -12,193 -7,768 -1,108 -4,374 -7,813 - QoQ % 286.81% -105.74% -56.97% -601.08% 74.67% 44.02% - Horiz. % -599.80% 321.08% 156.06% 99.42% 14.18% 55.98% 100.00%
Tax Rate 0.98 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 290,232 161,910 131,981 137,620 99,668 119,326 123,401 76.76% QoQ % 79.26% 22.68% -4.10% 38.08% -16.47% -3.30% - Horiz. % 235.19% 131.21% 106.95% 111.52% 80.77% 96.70% 100.00%
Net Worth 145,168 133,731 149,681 154,920 158,522 158,686 157,212 -5.17% QoQ % 8.55% -10.66% -3.38% -2.27% -0.10% 0.94% - Horiz. % 92.34% 85.06% 95.21% 98.54% 100.83% 100.94% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 145,168 133,731 149,681 154,920 158,522 158,686 157,212 -5.17% QoQ % 8.55% -10.66% -3.38% -2.27% -0.10% 0.94% - Horiz. % 92.34% 85.06% 95.21% 98.54% 100.83% 100.94% 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.71 % -18.36 % -10.16 % -5.88 % -0.74 % -3.30 % -6.19 % - QoQ % 174.67% -80.71% -72.79% -694.59% 77.58% 46.69% - Horiz. % -221.49% 296.61% 164.14% 94.99% 11.95% 53.31% 100.00%
ROE 32.28 % -18.76 % -8.15 % -5.01 % -0.70 % -2.76 % -4.97 % - QoQ % 272.07% -130.18% -62.67% -615.71% 74.64% 44.47% - Horiz. % -649.50% 377.46% 163.98% 100.80% 14.08% 55.53% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 143.81 58.49 51.23 55.57 42.30 49.39 49.69 102.95% QoQ % 145.87% 14.17% -7.81% 31.37% -14.36% -0.60% - Horiz. % 289.41% 117.71% 103.10% 111.83% 85.13% 99.40% 100.00%
EPS 20.04 -10.73 -5.21 -3.32 -0.48 -1.87 -3.35 - QoQ % 286.77% -105.95% -56.93% -591.67% 74.33% 44.18% - Horiz. % -598.21% 320.30% 155.52% 99.10% 14.33% 55.82% 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 0.6207 0.5718 0.6400 0.6624 0.6778 0.6785 0.6722 -5.17% QoQ % 8.55% -10.66% -3.38% -2.27% -0.10% 0.94% - Horiz. % 92.34% 85.06% 95.21% 98.54% 100.83% 100.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 143.81 58.49 51.23 55.57 42.30 49.39 49.69 102.95% QoQ % 145.87% 14.17% -7.81% 31.37% -14.36% -0.60% - Horiz. % 289.41% 117.71% 103.10% 111.83% 85.13% 99.40% 100.00%
EPS 20.04 -10.73 -5.21 -3.32 -0.48 -1.87 -3.35 - QoQ % 286.77% -105.95% -56.93% -591.67% 74.33% 44.18% - Horiz. % -598.21% 320.30% 155.52% 99.10% 14.33% 55.82% 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 0.6207 0.5718 0.6400 0.6624 0.6778 0.6785 0.6722 -5.17% QoQ % 8.55% -10.66% -3.38% -2.27% -0.10% 0.94% - Horiz. % 92.34% 85.06% 95.21% 98.54% 100.83% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.2550 0.2700 0.3150 0.3550 0.5500 0.3450 0.3250 -
P/RPS 0.18 0.46 0.61 0.64 1.30 0.70 0.65 -57.48% QoQ % -60.87% -24.59% -4.69% -50.77% 85.71% 7.69% - Horiz. % 27.69% 70.77% 93.85% 98.46% 200.00% 107.69% 100.00%
P/EPS 1.27 -2.52 -6.04 -10.69 -116.09 -18.45 -9.73 - QoQ % 150.40% 58.28% 43.50% 90.79% -529.21% -89.62% - Horiz. % -13.05% 25.90% 62.08% 109.87% 1,193.11% 189.62% 100.00%
EY 78.58 -39.73 -16.55 -9.36 -0.86 -5.42 -10.28 - QoQ % 297.79% -140.06% -76.82% -988.37% 84.13% 47.28% - Horiz. % -764.40% 386.48% 160.99% 91.05% 8.37% 52.72% 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 0.41 0.47 0.49 0.54 0.81 0.51 0.48 -9.97% QoQ % -12.77% -4.08% -9.26% -33.33% 58.82% 6.25% - Horiz. % 85.42% 97.92% 102.08% 112.50% 168.75% 106.25% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 21/08/18 - 23/02/18 27/11/17 24/08/17 25/05/17 -
Price 0.2950 0.2750 0.2900 0.3750 0.3650 0.2950 0.3150 -
P/RPS 0.21 0.47 0.57 0.67 0.86 0.60 0.63 -51.89% QoQ % -55.32% -17.54% -14.93% -22.09% 43.33% -4.76% - Horiz. % 33.33% 74.60% 90.48% 106.35% 136.51% 95.24% 100.00%
P/EPS 1.47 -2.56 -5.56 -11.29 -77.04 -15.77 -9.43 - QoQ % 157.42% 53.96% 50.75% 85.35% -388.52% -67.23% - Horiz. % -15.59% 27.15% 58.96% 119.72% 816.97% 167.23% 100.00%
EY 67.92 -39.01 -17.98 -8.86 -1.30 -6.34 -10.61 - QoQ % 274.11% -116.96% -102.93% -581.54% 79.50% 40.25% - Horiz. % -640.15% 367.67% 169.46% 83.51% 12.25% 59.75% 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 0.48 0.48 0.45 0.57 0.54 0.43 0.47 1.41% QoQ % 0.00% 6.67% -21.05% 5.56% 25.58% -8.51% - Horiz. % 102.13% 102.13% 95.74% 121.28% 114.89% 91.49% 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 - Q2 FY 2018.pdf 
