Highlights

[CARIMIN] QoQ Cumulative Quarter Result on 2017-09-30 [#1]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     93.67%    YoY -     -116.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 136,790 89,860 64,988 24,734 115,517 87,158 64,169 65.87%
  QoQ % 52.23% 38.27% 162.75% -78.59% 32.54% 35.83% -
  Horiz. % 213.17% 140.04% 101.28% 38.55% 180.02% 135.83% 100.00%
PBT -24,359 -8,482 -3,368 -71 -3,632 -4,592 -538 1,179.24%
  QoQ % -187.18% -151.84% -4,643.66% 98.05% 20.91% -753.53% -
  Horiz. % 4,527.70% 1,576.58% 626.02% 13.20% 675.09% 853.53% 100.00%
Tax -761 -644 -454 -112 -177 -801 -289 91.03%
  QoQ % -18.17% -41.85% -305.36% 36.72% 77.90% -177.16% -
  Horiz. % 263.32% 222.84% 157.09% 38.75% 61.25% 277.16% 100.00%
NP -25,120 -9,126 -3,822 -183 -3,809 -5,393 -827 879.62%
  QoQ % -175.26% -138.78% -1,988.52% 95.20% 29.37% -552.12% -
  Horiz. % 3,037.48% 1,103.51% 462.15% 22.13% 460.58% 652.12% 100.00%
NP to SH -25,087 -9,145 -3,884 -277 -4,374 -5,860 -942 797.17%
  QoQ % -174.32% -135.45% -1,302.17% 93.67% 25.36% -522.08% -
  Horiz. % 2,663.16% 970.81% 412.31% 29.41% 464.33% 622.08% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 161,910 98,986 68,810 24,917 119,326 92,551 64,996 84.07%
  QoQ % 63.57% 43.85% 176.16% -79.12% 28.93% 42.39% -
  Horiz. % 249.11% 152.30% 105.87% 38.34% 183.59% 142.39% 100.00%
Net Worth 133,731 149,681 154,920 158,522 158,686 157,212 162,124 -12.08%
  QoQ % -10.66% -3.38% -2.27% -0.10% 0.94% -3.03% -
  Horiz. % 82.49% 92.33% 95.56% 97.78% 97.88% 96.97% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 133,731 149,681 154,920 158,522 158,686 157,212 162,124 -12.08%
  QoQ % -10.66% -3.38% -2.27% -0.10% 0.94% -3.03% -
  Horiz. % 82.49% 92.33% 95.56% 97.78% 97.88% 96.97% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -18.36 % -10.16 % -5.88 % -0.74 % -3.30 % -6.19 % -1.29 % 490.16%
  QoQ % -80.71% -72.79% -694.59% 77.58% 46.69% -379.84% -
  Horiz. % 1,423.26% 787.60% 455.81% 57.36% 255.81% 479.85% 100.00%
ROE -18.76 % -6.11 % -2.51 % -0.17 % -2.76 % -3.73 % -0.58 % 921.65%
  QoQ % -207.04% -143.43% -1,376.47% 93.84% 26.01% -543.10% -
  Horiz. % 3,234.48% 1,053.45% 432.76% 29.31% 475.86% 643.10% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.49 38.42 27.79 10.58 49.39 37.27 27.44 65.86%
  QoQ % 52.24% 38.25% 162.67% -78.58% 32.52% 35.82% -
  Horiz. % 213.16% 140.01% 101.28% 38.56% 179.99% 135.82% 100.00%
EPS -10.73 -3.91 -1.66 -0.12 -1.87 -2.51 -0.40 801.52%
  QoQ % -174.42% -135.54% -1,283.33% 93.58% 25.50% -527.50% -
  Horiz. % 2,682.50% 977.50% 415.00% 30.00% 467.50% 627.50% 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 0.5718 0.6400 0.6624 0.6778 0.6785 0.6722 0.6932 -12.08%
  QoQ % -10.66% -3.38% -2.27% -0.10% 0.94% -3.03% -
  Horiz. % 82.49% 92.33% 95.56% 97.78% 97.88% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.49 38.42 27.79 10.58 49.39 37.27 27.44 65.86%
  QoQ % 52.24% 38.25% 162.67% -78.58% 32.52% 35.82% -
  Horiz. % 213.16% 140.01% 101.28% 38.56% 179.99% 135.82% 100.00%
EPS -10.73 -3.91 -1.66 -0.12 -1.87 -2.51 -0.40 801.52%
  QoQ % -174.42% -135.54% -1,283.33% 93.58% 25.50% -527.50% -
  Horiz. % 2,682.50% 977.50% 415.00% 30.00% 467.50% 627.50% 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 0.5718 0.6400 0.6624 0.6778 0.6785 0.6722 0.6932 -12.08%
  QoQ % -10.66% -3.38% -2.27% -0.10% 0.94% -3.03% -
  Horiz. % 82.49% 92.33% 95.56% 97.78% 97.88% 96.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2700 0.3150 0.3550 0.5500 0.3450 0.3250 0.3200 -
P/RPS 0.46 0.82 1.28 5.20 0.70 0.87 1.17 -46.42%
  QoQ % -43.90% -35.94% -75.38% 642.86% -19.54% -25.64% -
  Horiz. % 39.32% 70.09% 109.40% 444.44% 59.83% 74.36% 100.00%
P/EPS -2.52 -8.06 -21.38 -464.38 -18.45 -12.97 -79.45 -90.04%
  QoQ % 68.73% 62.30% 95.40% -2,416.96% -42.25% 83.68% -
  Horiz. % 3.17% 10.14% 26.91% 584.49% 23.22% 16.32% 100.00%
EY -39.73 -12.41 -4.68 -0.22 -5.42 -7.71 -1.26 904.41%
  QoQ % -220.15% -165.17% -2,027.27% 95.94% 29.70% -511.90% -
  Horiz. % 3,153.17% 984.92% 371.43% 17.46% 430.16% 611.90% 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 0.47 0.49 0.54 0.81 0.51 0.48 0.46 1.45%
  QoQ % -4.08% -9.26% -33.33% 58.82% 6.25% 4.35% -
  Horiz. % 102.17% 106.52% 117.39% 176.09% 110.87% 104.35% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 - 23/02/18 27/11/17 24/08/17 25/05/17 27/02/17 -
Price 0.2750 0.2900 0.3750 0.3650 0.2950 0.3150 0.3500 -
P/RPS 0.47 0.75 1.35 3.45 0.60 0.85 1.28 -48.82%
  QoQ % -37.33% -44.44% -60.87% 475.00% -29.41% -33.59% -
  Horiz. % 36.72% 58.59% 105.47% 269.53% 46.88% 66.41% 100.00%
P/EPS -2.56 -7.42 -22.58 -308.18 -15.77 -12.57 -86.90 -90.52%
  QoQ % 65.50% 67.14% 92.67% -1,854.22% -25.46% 85.54% -
  Horiz. % 2.95% 8.54% 25.98% 354.64% 18.15% 14.46% 100.00%
EY -39.01 -13.48 -4.43 -0.32 -6.34 -7.95 -1.15 954.68%
  QoQ % -189.39% -204.29% -1,284.37% 94.95% 20.25% -591.30% -
  Horiz. % 3,392.17% 1,172.17% 385.22% 27.83% 551.30% 691.30% 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 0.45 0.57 0.54 0.43 0.47 0.50 -2.69%
  QoQ % 6.67% -21.05% 5.56% 25.58% -8.51% -6.00% -
  Horiz. % 96.00% 90.00% 114.00% 108.00% 86.00% 94.00% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers