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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
5. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. LB Aluminium has good profit growth - Koon Yew Yin Koon Yew Yin's Blog
7. GLOVEs up as Covid-19 resurgence concerns linger gloveharicut
8. CGS-CIMB Top 3 Small and Mid Cap Picks Articles worth sharing
PARTNERS & BROKERS