Highlights

[CARIMIN] QoQ Cumulative Quarter Result on 2017-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -1,302.17%    YoY -     -312.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 84,087 136,790 89,860 64,988 24,734 115,517 87,158 -2.36%
  QoQ % -38.53% 52.23% 38.27% 162.75% -78.59% 32.54% -
  Horiz. % 96.48% 156.94% 103.10% 74.56% 28.38% 132.54% 100.00%
PBT 11,643 -24,359 -8,482 -3,368 -71 -3,632 -4,592 -
  QoQ % 147.80% -187.18% -151.84% -4,643.66% 98.05% 20.91% -
  Horiz. % -253.55% 530.47% 184.71% 73.34% 1.55% 79.09% 100.00%
Tax -114 -761 -644 -454 -112 -177 -801 -72.71%
  QoQ % 85.02% -18.17% -41.85% -305.36% 36.72% 77.90% -
  Horiz. % 14.23% 95.01% 80.40% 56.68% 13.98% 22.10% 100.00%
NP 11,529 -25,120 -9,126 -3,822 -183 -3,809 -5,393 -
  QoQ % 145.90% -175.26% -138.78% -1,988.52% 95.20% 29.37% -
  Horiz. % -213.78% 465.79% 169.22% 70.87% 3.39% 70.63% 100.00%
NP to SH 11,716 -25,087 -9,145 -3,884 -277 -4,374 -5,860 -
  QoQ % 146.70% -174.32% -135.45% -1,302.17% 93.67% 25.36% -
  Horiz. % -199.93% 428.11% 156.06% 66.28% 4.73% 74.64% 100.00%
Tax Rate 0.98 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 72,558 161,910 98,986 68,810 24,917 119,326 92,551 -14.96%
  QoQ % -55.19% 63.57% 43.85% 176.16% -79.12% 28.93% -
  Horiz. % 78.40% 174.94% 106.95% 74.35% 26.92% 128.93% 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 8.07 % -18.76 % -6.11 % -2.51 % -0.17 % -2.76 % -3.73 % -
  QoQ % 143.02% -207.04% -143.43% -1,376.47% 93.84% 26.01% -
  Horiz. % -216.35% 502.95% 163.81% 67.29% 4.56% 73.99% 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 35.95 58.49 38.42 27.79 10.58 49.39 37.27 -2.37%
  QoQ % -38.54% 52.24% 38.25% 162.67% -78.58% 32.52% -
  Horiz. % 96.46% 156.94% 103.09% 74.56% 28.39% 132.52% 100.00%
EPS 5.01 -10.73 -3.91 -1.66 -0.12 -1.87 -2.51 -
  QoQ % 146.69% -174.42% -135.54% -1,283.33% 93.58% 25.50% -
  Horiz. % -199.60% 427.49% 155.78% 66.14% 4.78% 74.50% 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 0.6207 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 35.95 58.49 38.42 27.79 10.58 49.39 37.27 -2.37%
  QoQ % -38.54% 52.24% 38.25% 162.67% -78.58% 32.52% -
  Horiz. % 96.46% 156.94% 103.09% 74.56% 28.39% 132.52% 100.00%
EPS 5.01 -10.73 -3.91 -1.66 -0.12 -1.87 -2.51 -
  QoQ % 146.69% -174.42% -135.54% -1,283.33% 93.58% 25.50% -
  Horiz. % -199.60% 427.49% 155.78% 66.14% 4.78% 74.50% 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 0.6207 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 0.71 0.46 0.82 1.28 5.20 0.70 0.87 -12.66%
  QoQ % 54.35% -43.90% -35.94% -75.38% 642.86% -19.54% -
  Horiz. % 81.61% 52.87% 94.25% 147.13% 597.70% 80.46% 100.00%
P/EPS 5.09 -2.52 -8.06 -21.38 -464.38 -18.45 -12.97 -
  QoQ % 301.98% 68.73% 62.30% 95.40% -2,416.96% -42.25% -
  Horiz. % -39.24% 19.43% 62.14% 164.84% 3,580.42% 142.25% 100.00%
EY 19.64 -39.73 -12.41 -4.68 -0.22 -5.42 -7.71 -
  QoQ % 149.43% -220.15% -165.17% -2,027.27% 95.94% 29.70% -
  Horiz. % -254.73% 515.30% 160.96% 60.70% 2.85% 70.30% 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 0.41 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 0.82 0.47 0.75 1.35 3.45 0.60 0.85 -2.36%
  QoQ % 74.47% -37.33% -44.44% -60.87% 475.00% -29.41% -
  Horiz. % 96.47% 55.29% 88.24% 158.82% 405.88% 70.59% 100.00%
P/EPS 5.89 -2.56 -7.42 -22.58 -308.18 -15.77 -12.57 -
  QoQ % 330.08% 65.50% 67.14% 92.67% -1,854.22% -25.46% -
  Horiz. % -46.86% 20.37% 59.03% 179.63% 2,451.71% 125.46% 100.00%
EY 16.98 -39.01 -13.48 -4.43 -0.32 -6.34 -7.95 -
  QoQ % 143.53% -189.39% -204.29% -1,284.37% 94.95% 20.25% -
  Horiz. % -213.58% 490.69% 169.56% 55.72% 4.03% 79.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS