Highlights

[CARIMIN] QoQ Cumulative Quarter Result on 2018-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     44.92%    YoY -     537.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 152,243 443,005 275,026 180,342 84,087 136,790 89,860 42.07%
  QoQ % -65.63% 61.08% 52.50% 114.47% -38.53% 52.23% -
  Horiz. % 169.42% 492.99% 306.06% 200.69% 93.58% 152.23% 100.00%
PBT 14,126 31,093 19,810 16,970 11,643 -24,359 -8,482 -
  QoQ % -54.57% 56.96% 16.74% 45.75% 147.80% -187.18% -
  Horiz. % -166.54% -366.58% -233.55% -200.07% -137.27% 287.18% 100.00%
Tax -1,638 -2,521 -1,017 -227 -114 -761 -644 86.23%
  QoQ % 35.03% -147.89% -348.02% -99.12% 85.02% -18.17% -
  Horiz. % 254.35% 391.46% 157.92% 35.25% 17.70% 118.17% 100.00%
NP 12,488 28,572 18,793 16,743 11,529 -25,120 -9,126 -
  QoQ % -56.29% 52.04% 12.24% 45.23% 145.90% -175.26% -
  Horiz. % -136.84% -313.08% -205.93% -183.46% -126.33% 275.26% 100.00%
NP to SH 12,108 28,816 19,110 16,979 11,716 -25,087 -9,145 -
  QoQ % -57.98% 50.79% 12.55% 44.92% 146.70% -174.32% -
  Horiz. % -132.40% -315.10% -208.97% -185.66% -128.11% 274.32% 100.00%
Tax Rate 11.60 % 8.11 % 5.13 % 1.34 % 0.98 % - % - % -
  QoQ % 43.03% 58.09% 282.84% 36.73% 0.00% 0.00% -
  Horiz. % 1,183.67% 827.55% 523.47% 136.73% 100.00% - -
Total Cost 139,755 414,433 256,233 163,599 72,558 161,910 98,986 25.83%
  QoQ % -66.28% 61.74% 56.62% 125.47% -55.19% 63.57% -
  Horiz. % 141.19% 418.68% 258.86% 165.27% 73.30% 163.57% 100.00%
Net Worth 165,632 158,218 151,763 149,611 145,168 133,731 149,681 6.98%
  QoQ % 4.69% 4.25% 1.44% 3.06% 8.55% -10.66% -
  Horiz. % 110.66% 105.70% 101.39% 99.95% 96.98% 89.34% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 7,016 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 24.35 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 165,632 158,218 151,763 149,611 145,168 133,731 149,681 6.98%
  QoQ % 4.69% 4.25% 1.44% 3.06% 8.55% -10.66% -
  Horiz. % 110.66% 105.70% 101.39% 99.95% 96.98% 89.34% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.20 % 6.45 % 6.83 % 9.28 % 13.71 % -18.36 % -10.16 % -
  QoQ % 27.13% -5.56% -26.40% -32.31% 174.67% -80.71% -
  Horiz. % -80.71% -63.48% -67.22% -91.34% -134.94% 180.71% 100.00%
ROE 7.31 % 18.21 % 12.59 % 11.35 % 8.07 % -18.76 % -6.11 % -
  QoQ % -59.86% 44.64% 10.93% 40.64% 143.02% -207.04% -
  Horiz. % -119.64% -298.04% -206.06% -185.76% -132.08% 307.04% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 65.10 189.42 117.59 77.11 35.95 58.49 38.42 42.08%
  QoQ % -65.63% 61.09% 52.50% 114.49% -38.54% 52.24% -
  Horiz. % 169.44% 493.02% 306.06% 200.70% 93.57% 152.24% 100.00%
EPS 5.18 12.32 8.17 7.26 5.01 -10.73 -3.91 -
  QoQ % -57.95% 50.80% 12.53% 44.91% 146.69% -174.42% -
  Horiz. % -132.48% -315.09% -208.95% -185.68% -128.13% 274.42% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.7082 0.6765 0.6489 0.6397 0.6207 0.5718 0.6400 6.98%
  QoQ % 4.69% 4.25% 1.44% 3.06% 8.55% -10.66% -
  Horiz. % 110.66% 105.70% 101.39% 99.95% 96.98% 89.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 65.10 189.42 117.59 77.11 35.95 58.49 38.42 42.08%
  QoQ % -65.63% 61.09% 52.50% 114.49% -38.54% 52.24% -
  Horiz. % 169.44% 493.02% 306.06% 200.70% 93.57% 152.24% 100.00%
EPS 5.18 12.32 8.17 7.26 5.01 -10.73 -3.91 -
  QoQ % -57.95% 50.80% 12.53% 44.91% 146.69% -174.42% -
  Horiz. % -132.48% -315.09% -208.95% -185.68% -128.13% 274.42% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.7082 0.6765 0.6489 0.6397 0.6207 0.5718 0.6400 6.98%
  QoQ % 4.69% 4.25% 1.44% 3.06% 8.55% -10.66% -
  Horiz. % 110.66% 105.70% 101.39% 99.95% 96.98% 89.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.0500 0.8850 0.8300 0.4050 0.2550 0.2700 0.3150 -
P/RPS 1.61 0.47 0.71 0.53 0.71 0.46 0.82 56.73%
  QoQ % 242.55% -33.80% 33.96% -25.35% 54.35% -43.90% -
  Horiz. % 196.34% 57.32% 86.59% 64.63% 86.59% 56.10% 100.00%
P/EPS 20.28 7.18 10.16 5.58 5.09 -2.52 -8.06 -
  QoQ % 182.45% -29.33% 82.08% 9.63% 301.98% 68.73% -
  Horiz. % -251.61% -89.08% -126.05% -69.23% -63.15% 31.27% 100.00%
EY 4.93 13.92 9.84 17.93 19.64 -39.73 -12.41 -
  QoQ % -64.58% 41.46% -45.12% -8.71% 149.43% -220.15% -
  Horiz. % -39.73% -112.17% -79.29% -144.48% -158.26% 320.15% 100.00%
DY 0.00 3.39 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.48 1.31 1.28 0.63 0.41 0.47 0.49 108.81%
  QoQ % 12.98% 2.34% 103.17% 53.66% -12.77% -4.08% -
  Horiz. % 302.04% 267.35% 261.22% 128.57% 83.67% 95.92% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 04/09/19 23/05/19 21/02/19 29/11/18 21/08/18 - -
Price 1.2700 0.9350 0.6800 0.8450 0.2950 0.2750 0.2900 -
P/RPS 1.95 0.49 0.58 1.10 0.82 0.47 0.75 88.97%
  QoQ % 297.96% -15.52% -47.27% 34.15% 74.47% -37.33% -
  Horiz. % 260.00% 65.33% 77.33% 146.67% 109.33% 62.67% 100.00%
P/EPS 24.53 7.59 8.32 11.64 5.89 -2.56 -7.42 -
  QoQ % 223.19% -8.77% -28.52% 97.62% 330.08% 65.50% -
  Horiz. % -330.59% -102.29% -112.13% -156.87% -79.38% 34.50% 100.00%
EY 4.08 13.18 12.02 8.59 16.98 -39.01 -13.48 -
  QoQ % -69.04% 9.65% 39.93% -49.41% 143.53% -189.39% -
  Horiz. % -30.27% -97.77% -89.17% -63.72% -125.96% 289.39% 100.00%
DY 0.00 3.21 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.79 1.38 1.05 1.32 0.48 0.48 0.45 150.84%
  QoQ % 29.71% 31.43% -20.45% 175.00% 0.00% 6.67% -
  Horiz. % 397.78% 306.67% 233.33% 293.33% 106.67% 106.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

192  485  603  1234 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 QES 0.375-0.005 
 BIOHLDG 0.305+0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.055+0.01 
 SAPNRG 0.120.00 
 RUBEREX 1.81+0.07 
 AT 0.185+0.005 

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