Highlights

[CARIMIN] QoQ Cumulative 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 -     -135.45%    YoY -     -56.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 180,342 84,087 136,790 89,860 64,988 24,734 115,517 34.47%
  QoQ % 114.47% -38.53% 52.23% 38.27% 162.75% -78.59% -
  Horiz. % 156.12% 72.79% 118.42% 77.79% 56.26% 21.41% 100.00%
PBT 16,970 11,643 -24,359 -8,482 -3,368 -71 -3,632 -
  QoQ % 45.75% 147.80% -187.18% -151.84% -4,643.66% 98.05% -
  Horiz. % -467.24% -320.57% 670.68% 233.54% 92.73% 1.95% 100.00%
Tax -227 -114 -761 -644 -454 -112 -177 17.99%
  QoQ % -99.12% 85.02% -18.17% -41.85% -305.36% 36.72% -
  Horiz. % 128.25% 64.41% 429.94% 363.84% 256.50% 63.28% 100.00%
NP 16,743 11,529 -25,120 -9,126 -3,822 -183 -3,809 -
  QoQ % 45.23% 145.90% -175.26% -138.78% -1,988.52% 95.20% -
  Horiz. % -439.56% -302.68% 659.49% 239.59% 100.34% 4.80% 100.00%
NP to SH 16,979 11,716 -25,087 -9,145 -3,884 -277 -4,374 -
  QoQ % 44.92% 146.70% -174.32% -135.45% -1,302.17% 93.67% -
  Horiz. % -388.18% -267.86% 573.55% 209.08% 88.80% 6.33% 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 163,599 72,558 161,910 98,986 68,810 24,917 119,326 23.34%
  QoQ % 125.47% -55.19% 63.57% 43.85% 176.16% -79.12% -
  Horiz. % 137.10% 60.81% 135.69% 82.95% 57.67% 20.88% 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 11.35 % 8.07 % -18.76 % -6.11 % -2.51 % -0.17 % -2.76 % -
  QoQ % 40.64% 143.02% -207.04% -143.43% -1,376.47% 93.84% -
  Horiz. % -411.23% -292.39% 679.71% 221.38% 90.94% 6.16% 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 77.11 35.95 58.49 38.42 27.79 10.58 49.39 34.47%
  QoQ % 114.49% -38.54% 52.24% 38.25% 162.67% -78.58% -
  Horiz. % 156.12% 72.79% 118.42% 77.79% 56.27% 21.42% 100.00%
EPS 7.26 5.01 -10.73 -3.91 -1.66 -0.12 -1.87 -
  QoQ % 44.91% 146.69% -174.42% -135.54% -1,283.33% 93.58% -
  Horiz. % -388.24% -267.91% 573.80% 209.09% 88.77% 6.42% 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 77.11 35.95 58.49 38.42 27.79 10.58 49.39 34.47%
  QoQ % 114.49% -38.54% 52.24% 38.25% 162.67% -78.58% -
  Horiz. % 156.12% 72.79% 118.42% 77.79% 56.27% 21.42% 100.00%
EPS 7.26 5.01 -10.73 -3.91 -1.66 -0.12 -1.87 -
  QoQ % 44.91% 146.69% -174.42% -135.54% -1,283.33% 93.58% -
  Horiz. % -388.24% -267.91% 573.80% 209.09% 88.77% 6.42% 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 0.53 0.71 0.46 0.82 1.28 5.20 0.70 -16.89%
  QoQ % -25.35% 54.35% -43.90% -35.94% -75.38% 642.86% -
  Horiz. % 75.71% 101.43% 65.71% 117.14% 182.86% 742.86% 100.00%
P/EPS 5.58 5.09 -2.52 -8.06 -21.38 -464.38 -18.45 -
  QoQ % 9.63% 301.98% 68.73% 62.30% 95.40% -2,416.96% -
  Horiz. % -30.24% -27.59% 13.66% 43.69% 115.88% 2,516.96% 100.00%
EY 17.93 19.64 -39.73 -12.41 -4.68 -0.22 -5.42 -
  QoQ % -8.71% 149.43% -220.15% -165.17% -2,027.27% 95.94% -
  Horiz. % -330.81% -362.36% 733.03% 228.97% 86.35% 4.06% 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 1.10 0.82 0.47 0.75 1.35 3.45 0.60 49.63%
  QoQ % 34.15% 74.47% -37.33% -44.44% -60.87% 475.00% -
  Horiz. % 183.33% 136.67% 78.33% 125.00% 225.00% 575.00% 100.00%
P/EPS 11.64 5.89 -2.56 -7.42 -22.58 -308.18 -15.77 -
  QoQ % 97.62% 330.08% 65.50% 67.14% 92.67% -1,854.22% -
  Horiz. % -73.81% -37.35% 16.23% 47.05% 143.18% 1,954.22% 100.00%
EY 8.59 16.98 -39.01 -13.48 -4.43 -0.32 -6.34 -
  QoQ % -49.41% 143.53% -189.39% -204.29% -1,284.37% 94.95% -
  Horiz. % -135.49% -267.82% 615.30% 212.62% 69.87% 5.05% 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.
 


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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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