Highlights

[CARIMIN] QoQ Quarter Result on 2019-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 04-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     355.47%    YoY -     160.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 53,520 107,129 152,243 167,979 94,684 96,255 84,087 -25.99%
  QoQ % -50.04% -29.63% -9.37% 77.41% -1.63% 14.47% -
  Horiz. % 63.65% 127.40% 181.05% 199.77% 112.60% 114.47% 100.00%
PBT -2,595 7,889 14,126 11,283 2,841 5,326 11,643 -
  QoQ % -132.89% -44.15% 25.20% 297.15% -46.66% -54.26% -
  Horiz. % -22.29% 67.76% 121.33% 96.91% 24.40% 45.74% 100.00%
Tax -1,230 -1,051 -1,638 -1,503 -792 -111 -114 387.57%
  QoQ % -17.03% 35.84% -8.98% -89.77% -613.51% 2.63% -
  Horiz. % 1,078.95% 921.93% 1,436.84% 1,318.42% 694.74% 97.37% 100.00%
NP -3,825 6,838 12,488 9,780 2,049 5,215 11,529 -
  QoQ % -155.94% -45.24% 27.69% 377.31% -60.71% -54.77% -
  Horiz. % -33.18% 59.31% 108.32% 84.83% 17.77% 45.23% 100.00%
NP to SH -2,772 8,051 12,108 9,706 2,131 5,264 11,716 -
  QoQ % -134.43% -33.51% 24.75% 355.47% -59.52% -55.07% -
  Horiz. % -23.66% 68.72% 103.35% 82.84% 18.19% 44.93% 100.00%
Tax Rate - % 13.32 % 11.60 % 13.32 % 27.88 % 2.08 % 0.98 % -
  QoQ % 0.00% 14.83% -12.91% -52.22% 1,240.38% 112.24% -
  Horiz. % 0.00% 1,359.18% 1,183.67% 1,359.18% 2,844.90% 212.24% 100.00%
Total Cost 57,345 100,291 139,755 158,199 92,635 91,040 72,558 -14.51%
  QoQ % -42.82% -28.24% -11.66% 70.78% 1.75% 25.47% -
  Horiz. % 79.03% 138.22% 192.61% 218.03% 127.67% 125.47% 100.00%
Net Worth 167,994 173,654 165,632 158,218 151,763 149,611 145,168 10.22%
  QoQ % -3.26% 4.84% 4.69% 4.25% 1.44% 3.06% -
  Horiz. % 115.72% 119.62% 114.10% 108.99% 104.54% 103.06% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 2,806 - 3,742 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 0.00% 100.00% - - -
Div Payout % - % 34.86 % - % 38.55 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.43% 0.00% 100.00% - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 167,994 173,654 165,632 158,218 151,763 149,611 145,168 10.22%
  QoQ % -3.26% 4.84% 4.69% 4.25% 1.44% 3.06% -
  Horiz. % 115.72% 119.62% 114.10% 108.99% 104.54% 103.06% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -7.15 % 6.38 % 8.20 % 5.82 % 2.16 % 5.42 % 13.71 % -
  QoQ % -212.07% -22.20% 40.89% 169.44% -60.15% -60.47% -
  Horiz. % -52.15% 46.54% 59.81% 42.45% 15.75% 39.53% 100.00%
ROE -1.65 % 4.64 % 7.31 % 6.13 % 1.40 % 3.52 % 8.07 % -
  QoQ % -135.56% -36.53% 19.25% 337.86% -60.23% -56.38% -
  Horiz. % -20.45% 57.50% 90.58% 75.96% 17.35% 43.62% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 22.88 45.81 65.10 71.82 40.48 41.16 35.95 -25.99%
  QoQ % -50.05% -29.63% -9.36% 77.42% -1.65% 14.49% -
  Horiz. % 63.64% 127.43% 181.08% 199.78% 112.60% 114.49% 100.00%
EPS -1.19 3.44 5.18 4.15 0.91 2.25 5.01 -
  QoQ % -134.59% -33.59% 24.82% 356.04% -59.56% -55.09% -
  Horiz. % -23.75% 68.66% 103.39% 82.83% 18.16% 44.91% 100.00%
DPS 0.00 1.20 0.00 1.60 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 0.00% 100.00% - - -
NAPS 0.7183 0.7425 0.7082 0.6765 0.6489 0.6397 0.6207 10.22%
  QoQ % -3.26% 4.84% 4.69% 4.25% 1.44% 3.06% -
  Horiz. % 115.72% 119.62% 114.10% 108.99% 104.54% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 22.88 45.81 65.10 71.82 40.48 41.16 35.95 -25.99%
  QoQ % -50.05% -29.63% -9.36% 77.42% -1.65% 14.49% -
  Horiz. % 63.64% 127.43% 181.08% 199.78% 112.60% 114.49% 100.00%
EPS -1.19 3.44 5.18 4.15 0.91 2.25 5.01 -
  QoQ % -134.59% -33.59% 24.82% 356.04% -59.56% -55.09% -
  Horiz. % -23.75% 68.66% 103.39% 82.83% 18.16% 44.91% 100.00%
DPS 0.00 1.20 0.00 1.60 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 0.00% 100.00% - - -
NAPS 0.7183 0.7425 0.7082 0.6765 0.6489 0.6397 0.6207 10.22%
  QoQ % -3.26% 4.84% 4.69% 4.25% 1.44% 3.06% -
  Horiz. % 115.72% 119.62% 114.10% 108.99% 104.54% 103.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.5350 1.3200 1.0500 0.8850 0.8300 0.4050 0.2550 -
P/RPS 2.34 2.88 1.61 1.23 2.05 0.98 0.71 121.30%
  QoQ % -18.75% 78.88% 30.89% -40.00% 109.18% 38.03% -
  Horiz. % 329.58% 405.63% 226.76% 173.24% 288.73% 138.03% 100.00%
P/EPS -45.14 38.35 20.28 21.33 91.09 17.99 5.09 -
  QoQ % -217.71% 89.10% -4.92% -76.58% 406.34% 253.44% -
  Horiz. % -886.84% 753.44% 398.43% 419.06% 1,789.59% 353.44% 100.00%
EY -2.22 2.61 4.93 4.69 1.10 5.56 19.64 -
  QoQ % -185.06% -47.06% 5.12% 326.36% -80.22% -71.69% -
  Horiz. % -11.30% 13.29% 25.10% 23.88% 5.60% 28.31% 100.00%
DY 0.00 0.91 0.00 1.81 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.28% 0.00% 100.00% - - -
P/NAPS 0.74 1.78 1.48 1.31 1.28 0.63 0.41 48.19%
  QoQ % -58.43% 20.27% 12.98% 2.34% 103.17% 53.66% -
  Horiz. % 180.49% 434.15% 360.98% 319.51% 312.20% 153.66% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date - 20/02/20 27/11/19 04/09/19 23/05/19 21/02/19 29/11/18 -
Price 0.7950 1.1500 1.2700 0.9350 0.6800 0.8450 0.2950 -
P/RPS 3.47 2.51 1.95 1.30 1.68 2.05 0.82 161.39%
  QoQ % 38.25% 28.72% 50.00% -22.62% -18.05% 150.00% -
  Horiz. % 423.17% 306.10% 237.80% 158.54% 204.88% 250.00% 100.00%
P/EPS -67.08 33.41 24.53 22.53 74.63 37.54 5.89 -
  QoQ % -300.78% 36.20% 8.88% -69.81% 98.80% 537.35% -
  Horiz. % -1,138.88% 567.23% 416.47% 382.51% 1,267.06% 637.35% 100.00%
EY -1.49 2.99 4.08 4.44 1.34 2.66 16.98 -
  QoQ % -149.83% -26.72% -8.11% 231.34% -49.62% -84.33% -
  Horiz. % -8.78% 17.61% 24.03% 26.15% 7.89% 15.67% 100.00%
DY 0.00 1.04 0.00 1.71 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.82% 0.00% 100.00% - - -
P/NAPS 1.11 1.55 1.79 1.38 1.05 1.32 0.48 74.78%
  QoQ % -28.39% -13.41% 29.71% 31.43% -20.45% 175.00% -
  Horiz. % 231.25% 322.92% 372.92% 287.50% 218.75% 275.00% 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
 
 

385  512  478  891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.095+0.02 
 PHB 0.045+0.005 
 XOX 0.31+0.02 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 XDL 0.10+0.015 
 TRIVE 0.03+0.01 
 VSOLAR 0.06+0.01 
 SAPNRG 0.105+0.01 
 COMPUGT 0.045+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers