Highlights

[CARIMIN] QoQ Annualized Quarter Result on 2018-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -56.97%    YoY -     -56.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 360,684 336,348 136,790 119,813 129,976 98,936 115,517 113.18%
  QoQ % 7.24% 145.89% 14.17% -7.82% 31.37% -14.35% -
  Horiz. % 312.23% 291.17% 118.42% 103.72% 112.52% 85.65% 100.00%
PBT 33,940 46,572 -24,359 -11,309 -6,736 -284 -3,632 -
  QoQ % -27.12% 291.19% -115.39% -67.89% -2,271.83% 92.18% -
  Horiz. % -934.47% -1,282.27% 670.68% 311.38% 185.46% 7.82% 100.00%
Tax -454 -456 -761 -858 -908 -448 -177 87.06%
  QoQ % 0.44% 40.08% 11.37% 5.43% -102.68% -153.11% -
  Horiz. % 256.50% 257.63% 429.94% 485.12% 512.99% 253.11% 100.00%
NP 33,486 46,116 -25,120 -12,168 -7,644 -732 -3,809 -
  QoQ % -27.39% 283.58% -106.44% -59.18% -944.26% 80.78% -
  Horiz. % -879.13% -1,210.71% 659.49% 319.45% 200.68% 19.22% 100.00%
NP to SH 33,958 46,864 -25,087 -12,193 -7,768 -1,108 -4,374 -
  QoQ % -27.54% 286.81% -105.74% -56.97% -601.08% 74.67% -
  Horiz. % -776.36% -1,071.42% 573.55% 278.77% 177.59% 25.33% 100.00%
Tax Rate 1.34 % 0.98 % - % - % - % - % - % -
  QoQ % 36.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.73% 100.00% - - - - -
Total Cost 327,198 290,232 161,910 131,981 137,620 99,668 119,326 95.55%
  QoQ % 12.74% 79.26% 22.68% -4.10% 38.08% -16.47% -
  Horiz. % 274.21% 243.23% 135.69% 110.61% 115.33% 83.53% 100.00%
Net Worth 149,611 145,168 133,731 149,681 154,920 158,522 158,686 -3.84%
  QoQ % 3.06% 8.55% -10.66% -3.38% -2.27% -0.10% -
  Horiz. % 94.28% 91.48% 84.27% 94.33% 97.63% 99.90% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 149,611 145,168 133,731 149,681 154,920 158,522 158,686 -3.84%
  QoQ % 3.06% 8.55% -10.66% -3.38% -2.27% -0.10% -
  Horiz. % 94.28% 91.48% 84.27% 94.33% 97.63% 99.90% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.28 % 13.71 % -18.36 % -10.16 % -5.88 % -0.74 % -3.30 % -
  QoQ % -32.31% 174.67% -80.71% -72.79% -694.59% 77.58% -
  Horiz. % -281.21% -415.45% 556.36% 307.88% 178.18% 22.42% 100.00%
ROE 22.70 % 32.28 % -18.76 % -8.15 % -5.01 % -0.70 % -2.76 % -
  QoQ % -29.68% 272.07% -130.18% -62.67% -615.71% 74.64% -
  Horiz. % -822.46% -1,169.57% 679.71% 295.29% 181.52% 25.36% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 154.22 143.81 58.49 51.23 55.57 42.30 49.39 113.19%
  QoQ % 7.24% 145.87% 14.17% -7.81% 31.37% -14.36% -
  Horiz. % 312.25% 291.17% 118.42% 103.73% 112.51% 85.64% 100.00%
EPS 14.52 20.04 -10.73 -5.21 -3.32 -0.48 -1.87 -
  QoQ % -27.54% 286.77% -105.95% -56.93% -591.67% 74.33% -
  Horiz. % -776.47% -1,071.66% 573.80% 278.61% 177.54% 25.67% 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 0.6397 0.6207 0.5718 0.6400 0.6624 0.6778 0.6785 -3.84%
  QoQ % 3.06% 8.55% -10.66% -3.38% -2.27% -0.10% -
  Horiz. % 94.28% 91.48% 84.27% 94.33% 97.63% 99.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 154.22 143.81 58.49 51.23 55.57 42.30 49.39 113.19%
  QoQ % 7.24% 145.87% 14.17% -7.81% 31.37% -14.36% -
  Horiz. % 312.25% 291.17% 118.42% 103.73% 112.51% 85.64% 100.00%
EPS 14.52 20.04 -10.73 -5.21 -3.32 -0.48 -1.87 -
  QoQ % -27.54% 286.77% -105.95% -56.93% -591.67% 74.33% -
  Horiz. % -776.47% -1,071.66% 573.80% 278.61% 177.54% 25.67% 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 0.6397 0.6207 0.5718 0.6400 0.6624 0.6778 0.6785 -3.84%
  QoQ % 3.06% 8.55% -10.66% -3.38% -2.27% -0.10% -
  Horiz. % 94.28% 91.48% 84.27% 94.33% 97.63% 99.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.4050 0.2550 0.2700 0.3150 0.3550 0.5500 0.3450 -
P/RPS 0.26 0.18 0.46 0.61 0.64 1.30 0.70 -48.24%
  QoQ % 44.44% -60.87% -24.59% -4.69% -50.77% 85.71% -
  Horiz. % 37.14% 25.71% 65.71% 87.14% 91.43% 185.71% 100.00%
P/EPS 2.79 1.27 -2.52 -6.04 -10.69 -116.09 -18.45 -
  QoQ % 119.69% 150.40% 58.28% 43.50% 90.79% -529.21% -
  Horiz. % -15.12% -6.88% 13.66% 32.74% 57.94% 629.21% 100.00%
EY 35.85 78.58 -39.73 -16.55 -9.36 -0.86 -5.42 -
  QoQ % -54.38% 297.79% -140.06% -76.82% -988.37% 84.13% -
  Horiz. % -661.44% -1,449.82% 733.03% 305.35% 172.69% 15.87% 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 0.63 0.41 0.47 0.49 0.54 0.81 0.51 15.08%
  QoQ % 53.66% -12.77% -4.08% -9.26% -33.33% 58.82% -
  Horiz. % 123.53% 80.39% 92.16% 96.08% 105.88% 158.82% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 29/11/18 21/08/18 - 23/02/18 27/11/17 24/08/17 -
Price 0.8450 0.2950 0.2750 0.2900 0.3750 0.3650 0.2950 -
P/RPS 0.55 0.21 0.47 0.57 0.67 0.86 0.60 -5.62%
  QoQ % 161.90% -55.32% -17.54% -14.93% -22.09% 43.33% -
  Horiz. % 91.67% 35.00% 78.33% 95.00% 111.67% 143.33% 100.00%
P/EPS 5.82 1.47 -2.56 -5.56 -11.29 -77.04 -15.77 -
  QoQ % 295.92% 157.42% 53.96% 50.75% 85.35% -388.52% -
  Horiz. % -36.91% -9.32% 16.23% 35.26% 71.59% 488.52% 100.00%
EY 17.18 67.92 -39.01 -17.98 -8.86 -1.30 -6.34 -
  QoQ % -74.71% 274.11% -116.96% -102.93% -581.54% 79.50% -
  Horiz. % -270.98% -1,071.29% 615.30% 283.60% 139.75% 20.50% 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 1.32 0.48 0.48 0.45 0.57 0.54 0.43 110.79%
  QoQ % 175.00% 0.00% 6.67% -21.05% 5.56% 25.58% -
  Horiz. % 306.98% 111.63% 111.63% 104.65% 132.56% 125.58% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers