Highlights

[CARIMIN] QoQ Quarter Result on 2018-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 21-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     -203.04%    YoY -     -1,172.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 94,684 96,255 84,087 46,930 24,873 40,253 24,734 144.91%
  QoQ % -1.63% 14.47% 79.18% 88.68% -38.21% 62.74% -
  Horiz. % 382.81% 389.16% 339.97% 189.74% 100.56% 162.74% 100.00%
PBT 2,841 5,326 11,643 -15,877 -5,113 -3,297 -71 -
  QoQ % -46.66% -54.26% 173.33% -210.52% -55.08% -4,543.66% -
  Horiz. % -4,001.41% -7,501.41% -16,398.59% 22,361.97% 7,201.41% 4,643.66% 100.00%
Tax -792 -111 -114 -117 -192 -342 -112 268.86%
  QoQ % -613.51% 2.63% 2.56% 39.06% 43.86% -205.36% -
  Horiz. % 707.14% 99.11% 101.79% 104.46% 171.43% 305.36% 100.00%
NP 2,049 5,215 11,529 -15,994 -5,305 -3,639 -183 -
  QoQ % -60.71% -54.77% 172.08% -201.49% -45.78% -1,888.52% -
  Horiz. % -1,119.67% -2,849.73% -6,300.00% 8,739.89% 2,898.91% 1,988.52% 100.00%
NP to SH 2,131 5,264 11,716 -15,943 -5,261 -3,606 -277 -
  QoQ % -59.52% -55.07% 173.49% -203.04% -45.90% -1,201.81% -
  Horiz. % -769.31% -1,900.36% -4,229.60% 5,755.60% 1,899.28% 1,301.81% 100.00%
Tax Rate 27.88 % 2.08 % 0.98 % - % - % - % - % -
  QoQ % 1,240.38% 112.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,844.90% 212.24% 100.00% - - - -
Total Cost 92,635 91,040 72,558 62,924 30,178 43,892 24,917 140.18%
  QoQ % 1.75% 25.47% 15.31% 108.51% -31.24% 76.15% -
  Horiz. % 371.77% 365.37% 291.20% 252.53% 121.11% 176.15% 100.00%
Net Worth 151,763 149,611 145,168 133,731 149,681 154,920 158,522 -2.87%
  QoQ % 1.44% 3.06% 8.55% -10.66% -3.38% -2.27% -
  Horiz. % 95.74% 94.38% 91.58% 84.36% 94.42% 97.73% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 151,763 149,611 145,168 133,731 149,681 154,920 158,522 -2.87%
  QoQ % 1.44% 3.06% 8.55% -10.66% -3.38% -2.27% -
  Horiz. % 95.74% 94.38% 91.58% 84.36% 94.42% 97.73% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.16 % 5.42 % 13.71 % -34.08 % -21.33 % -9.04 % -0.74 % -
  QoQ % -60.15% -60.47% 140.23% -59.77% -135.95% -1,121.62% -
  Horiz. % -291.89% -732.43% -1,852.70% 4,605.41% 2,882.43% 1,221.62% 100.00%
ROE 1.40 % 3.52 % 8.07 % -11.92 % -3.51 % -2.33 % -0.17 % -
  QoQ % -60.23% -56.38% 167.70% -239.60% -50.64% -1,270.59% -
  Horiz. % -823.53% -2,070.59% -4,747.06% 7,011.76% 2,064.71% 1,370.59% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 40.48 41.16 35.95 20.07 10.64 17.21 10.58 144.83%
  QoQ % -1.65% 14.49% 79.12% 88.63% -38.18% 62.67% -
  Horiz. % 382.61% 389.04% 339.79% 189.70% 100.57% 162.67% 100.00%
EPS 0.91 2.25 5.01 -6.82 -2.25 -1.54 -0.12 -
  QoQ % -59.56% -55.09% 173.46% -203.11% -46.10% -1,183.33% -
  Horiz. % -758.33% -1,875.00% -4,175.00% 5,683.33% 1,875.00% 1,283.33% 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 0.6489 0.6397 0.6207 0.5718 0.6400 0.6624 0.6778 -2.87%
  QoQ % 1.44% 3.06% 8.55% -10.66% -3.38% -2.27% -
  Horiz. % 95.74% 94.38% 91.58% 84.36% 94.42% 97.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 40.48 41.16 35.95 20.07 10.64 17.21 10.58 144.83%
  QoQ % -1.65% 14.49% 79.12% 88.63% -38.18% 62.67% -
  Horiz. % 382.61% 389.04% 339.79% 189.70% 100.57% 162.67% 100.00%
EPS 0.91 2.25 5.01 -6.82 -2.25 -1.54 -0.12 -
  QoQ % -59.56% -55.09% 173.46% -203.11% -46.10% -1,183.33% -
  Horiz. % -758.33% -1,875.00% -4,175.00% 5,683.33% 1,875.00% 1,283.33% 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 0.6489 0.6397 0.6207 0.5718 0.6400 0.6624 0.6778 -2.87%
  QoQ % 1.44% 3.06% 8.55% -10.66% -3.38% -2.27% -
  Horiz. % 95.74% 94.38% 91.58% 84.36% 94.42% 97.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.8300 0.4050 0.2550 0.2700 0.3150 0.3550 0.5500 -
P/RPS 2.05 0.98 0.71 1.35 2.96 2.06 5.20 -46.27%
  QoQ % 109.18% 38.03% -47.41% -54.39% 43.69% -60.38% -
  Horiz. % 39.42% 18.85% 13.65% 25.96% 56.92% 39.62% 100.00%
P/EPS 91.09 17.99 5.09 -3.96 -14.00 -23.02 -464.38 -
  QoQ % 406.34% 253.44% 228.54% 71.71% 39.18% 95.04% -
  Horiz. % -19.62% -3.87% -1.10% 0.85% 3.01% 4.96% 100.00%
EY 1.10 5.56 19.64 -25.25 -7.14 -4.34 -0.22 -
  QoQ % -80.22% -71.69% 177.78% -253.64% -64.52% -1,872.73% -
  Horiz. % -500.00% -2,527.27% -8,927.27% 11,477.27% 3,245.45% 1,972.73% 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 1.28 0.63 0.41 0.47 0.49 0.54 0.81 35.71%
  QoQ % 103.17% 53.66% -12.77% -4.08% -9.26% -33.33% -
  Horiz. % 158.02% 77.78% 50.62% 58.02% 60.49% 66.67% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 21/02/19 29/11/18 21/08/18 - 23/02/18 27/11/17 -
Price 0.6800 0.8450 0.2950 0.2750 0.2900 0.3750 0.3650 -
P/RPS 1.68 2.05 0.82 1.37 2.73 2.18 3.45 -38.13%
  QoQ % -18.05% 150.00% -40.15% -49.82% 25.23% -36.81% -
  Horiz. % 48.70% 59.42% 23.77% 39.71% 79.13% 63.19% 100.00%
P/EPS 74.63 37.54 5.89 -4.03 -12.89 -24.32 -308.18 -
  QoQ % 98.80% 537.35% 246.15% 68.74% 47.00% 92.11% -
  Horiz. % -24.22% -12.18% -1.91% 1.31% 4.18% 7.89% 100.00%
EY 1.34 2.66 16.98 -24.79 -7.76 -4.11 -0.32 -
  QoQ % -49.62% -84.33% 168.50% -219.46% -88.81% -1,184.38% -
  Horiz. % -418.75% -831.25% -5,306.25% 7,746.88% 2,425.00% 1,284.38% 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 1.05 1.32 0.48 0.48 0.45 0.57 0.54 55.85%
  QoQ % -20.45% 175.00% 0.00% 6.67% -21.05% 5.56% -
  Horiz. % 194.44% 244.44% 88.89% 88.89% 83.33% 105.56% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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