Highlights

[CARIMIN] QoQ Cumulative 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 -     -174.32%    YoY -     -473.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 275,026 180,342 84,087 136,790 89,860 64,988 24,734 398.91%
  QoQ % 52.50% 114.47% -38.53% 52.23% 38.27% 162.75% -
  Horiz. % 1,111.93% 729.13% 339.97% 553.04% 363.31% 262.75% 100.00%
PBT 19,810 16,970 11,643 -24,359 -8,482 -3,368 -71 -
  QoQ % 16.74% 45.75% 147.80% -187.18% -151.84% -4,643.66% -
  Horiz. % -27,901.41% -23,901.41% -16,398.59% 34,308.45% 11,946.48% 4,743.66% 100.00%
Tax -1,017 -227 -114 -761 -644 -454 -112 335.83%
  QoQ % -348.02% -99.12% 85.02% -18.17% -41.85% -305.36% -
  Horiz. % 908.04% 202.68% 101.79% 679.46% 575.00% 405.36% 100.00%
NP 18,793 16,743 11,529 -25,120 -9,126 -3,822 -183 -
  QoQ % 12.24% 45.23% 145.90% -175.26% -138.78% -1,988.52% -
  Horiz. % -10,269.40% -9,149.18% -6,300.00% 13,726.78% 4,986.89% 2,088.52% 100.00%
NP to SH 19,110 16,979 11,716 -25,087 -9,145 -3,884 -277 -
  QoQ % 12.55% 44.92% 146.70% -174.32% -135.45% -1,302.17% -
  Horiz. % -6,898.92% -6,129.60% -4,229.60% 9,056.68% 3,301.44% 1,402.17% 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 256,233 163,599 72,558 161,910 98,986 68,810 24,917 373.56%
  QoQ % 56.62% 125.47% -55.19% 63.57% 43.85% 176.16% -
  Horiz. % 1,028.35% 656.58% 291.20% 649.80% 397.26% 276.16% 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 12.59 % 11.35 % 8.07 % -18.76 % -6.11 % -2.51 % -0.17 % -
  QoQ % 10.93% 40.64% 143.02% -207.04% -143.43% -1,376.47% -
  Horiz. % -7,405.88% -6,676.47% -4,747.06% 11,035.29% 3,594.12% 1,476.47% 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 117.59 77.11 35.95 58.49 38.42 27.79 10.58 398.76%
  QoQ % 52.50% 114.49% -38.54% 52.24% 38.25% 162.67% -
  Horiz. % 1,111.44% 728.83% 339.79% 552.84% 363.14% 262.67% 100.00%
EPS 8.17 7.26 5.01 -10.73 -3.91 -1.66 -0.12 -
  QoQ % 12.53% 44.91% 146.69% -174.42% -135.54% -1,283.33% -
  Horiz. % -6,808.33% -6,050.00% -4,175.00% 8,941.67% 3,258.33% 1,383.33% 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 117.59 77.11 35.95 58.49 38.42 27.79 10.58 398.76%
  QoQ % 52.50% 114.49% -38.54% 52.24% 38.25% 162.67% -
  Horiz. % 1,111.44% 728.83% 339.79% 552.84% 363.14% 262.67% 100.00%
EPS 8.17 7.26 5.01 -10.73 -3.91 -1.66 -0.12 -
  QoQ % 12.53% 44.91% 146.69% -174.42% -135.54% -1,283.33% -
  Horiz. % -6,808.33% -6,050.00% -4,175.00% 8,941.67% 3,258.33% 1,383.33% 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 0.71 0.53 0.71 0.46 0.82 1.28 5.20 -73.52%
  QoQ % 33.96% -25.35% 54.35% -43.90% -35.94% -75.38% -
  Horiz. % 13.65% 10.19% 13.65% 8.85% 15.77% 24.62% 100.00%
P/EPS 10.16 5.58 5.09 -2.52 -8.06 -21.38 -464.38 -
  QoQ % 82.08% 9.63% 301.98% 68.73% 62.30% 95.40% -
  Horiz. % -2.19% -1.20% -1.10% 0.54% 1.74% 4.60% 100.00%
EY 9.84 17.93 19.64 -39.73 -12.41 -4.68 -0.22 -
  QoQ % -45.12% -8.71% 149.43% -220.15% -165.17% -2,027.27% -
  Horiz. % -4,472.73% -8,150.00% -8,927.27% 18,059.09% 5,640.91% 2,127.27% 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 0.58 1.10 0.82 0.47 0.75 1.35 3.45 -69.57%
  QoQ % -47.27% 34.15% 74.47% -37.33% -44.44% -60.87% -
  Horiz. % 16.81% 31.88% 23.77% 13.62% 21.74% 39.13% 100.00%
P/EPS 8.32 11.64 5.89 -2.56 -7.42 -22.58 -308.18 -
  QoQ % -28.52% 97.62% 330.08% 65.50% 67.14% 92.67% -
  Horiz. % -2.70% -3.78% -1.91% 0.83% 2.41% 7.33% 100.00%
EY 12.02 8.59 16.98 -39.01 -13.48 -4.43 -0.32 -
  QoQ % 39.93% -49.41% 143.53% -189.39% -204.29% -1,284.37% -
  Horiz. % -3,756.25% -2,684.38% -5,306.25% 12,190.62% 4,212.50% 1,384.38% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers