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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 167,979 94,684 96,255 84,087 46,930 24,873 40,253 159.88%
  QoQ % 77.41% -1.63% 14.47% 79.18% 88.68% -38.21% -
  Horiz. % 417.31% 235.22% 239.13% 208.90% 116.59% 61.79% 100.00%
PBT 11,283 2,841 5,326 11,643 -15,877 -5,113 -3,297 -
  QoQ % 297.15% -46.66% -54.26% 173.33% -210.52% -55.08% -
  Horiz. % -342.22% -86.17% -161.54% -353.14% 481.56% 155.08% 100.00%
Tax -1,503 -792 -111 -114 -117 -192 -342 169.03%
  QoQ % -89.77% -613.51% 2.63% 2.56% 39.06% 43.86% -
  Horiz. % 439.47% 231.58% 32.46% 33.33% 34.21% 56.14% 100.00%
NP 9,780 2,049 5,215 11,529 -15,994 -5,305 -3,639 -
  QoQ % 377.31% -60.71% -54.77% 172.08% -201.49% -45.78% -
  Horiz. % -268.76% -56.31% -143.31% -316.82% 439.52% 145.78% 100.00%
NP to SH 9,706 2,131 5,264 11,716 -15,943 -5,261 -3,606 -
  QoQ % 355.47% -59.52% -55.07% 173.49% -203.04% -45.90% -
  Horiz. % -269.16% -59.10% -145.98% -324.90% 442.12% 145.90% 100.00%
Tax Rate 13.32 % 27.88 % 2.08 % 0.98 % - % - % - % -
  QoQ % -52.22% 1,240.38% 112.24% 0.00% 0.00% 0.00% -
  Horiz. % 1,359.18% 2,844.90% 212.24% 100.00% - - -
Total Cost 158,199 92,635 91,040 72,558 62,924 30,178 43,892 135.63%
  QoQ % 70.78% 1.75% 25.47% 15.31% 108.51% -31.24% -
  Horiz. % 360.43% 211.05% 207.42% 165.31% 143.36% 68.76% 100.00%
Net Worth 158,218 151,763 149,611 145,168 133,731 149,681 154,920 1.42%
  QoQ % 4.25% 1.44% 3.06% 8.55% -10.66% -3.38% -
  Horiz. % 102.13% 97.96% 96.57% 93.70% 86.32% 96.62% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,742 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 38.55 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 158,218 151,763 149,611 145,168 133,731 149,681 154,920 1.42%
  QoQ % 4.25% 1.44% 3.06% 8.55% -10.66% -3.38% -
  Horiz. % 102.13% 97.96% 96.57% 93.70% 86.32% 96.62% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.82 % 2.16 % 5.42 % 13.71 % -34.08 % -21.33 % -9.04 % -
  QoQ % 169.44% -60.15% -60.47% 140.23% -59.77% -135.95% -
  Horiz. % -64.38% -23.89% -59.96% -151.66% 376.99% 235.95% 100.00%
ROE 6.13 % 1.40 % 3.52 % 8.07 % -11.92 % -3.51 % -2.33 % -
  QoQ % 337.86% -60.23% -56.38% 167.70% -239.60% -50.64% -
  Horiz. % -263.09% -60.09% -151.07% -346.35% 511.59% 150.64% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 71.82 40.48 41.16 35.95 20.07 10.64 17.21 159.88%
  QoQ % 77.42% -1.65% 14.49% 79.12% 88.63% -38.18% -
  Horiz. % 417.32% 235.21% 239.16% 208.89% 116.62% 61.82% 100.00%
EPS 4.15 0.91 2.25 5.01 -6.82 -2.25 -1.54 -
  QoQ % 356.04% -59.56% -55.09% 173.46% -203.11% -46.10% -
  Horiz. % -269.48% -59.09% -146.10% -325.32% 442.86% 146.10% 100.00%
DPS 1.60 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. % 100.00% - - - - - -
NAPS 0.6765 0.6489 0.6397 0.6207 0.5718 0.6400 0.6624 1.42%
  QoQ % 4.25% 1.44% 3.06% 8.55% -10.66% -3.38% -
  Horiz. % 102.13% 97.96% 96.57% 93.70% 86.32% 96.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 71.82 40.48 41.16 35.95 20.07 10.64 17.21 159.88%
  QoQ % 77.42% -1.65% 14.49% 79.12% 88.63% -38.18% -
  Horiz. % 417.32% 235.21% 239.16% 208.89% 116.62% 61.82% 100.00%
EPS 4.15 0.91 2.25 5.01 -6.82 -2.25 -1.54 -
  QoQ % 356.04% -59.56% -55.09% 173.46% -203.11% -46.10% -
  Horiz. % -269.48% -59.09% -146.10% -325.32% 442.86% 146.10% 100.00%
DPS 1.60 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. % 100.00% - - - - - -
NAPS 0.6765 0.6489 0.6397 0.6207 0.5718 0.6400 0.6624 1.42%
  QoQ % 4.25% 1.44% 3.06% 8.55% -10.66% -3.38% -
  Horiz. % 102.13% 97.96% 96.57% 93.70% 86.32% 96.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.8850 0.8300 0.4050 0.2550 0.2700 0.3150 0.3550 -
P/RPS 1.23 2.05 0.98 0.71 1.35 2.96 2.06 -29.16%
  QoQ % -40.00% 109.18% 38.03% -47.41% -54.39% 43.69% -
  Horiz. % 59.71% 99.51% 47.57% 34.47% 65.53% 143.69% 100.00%
P/EPS 21.33 91.09 17.99 5.09 -3.96 -14.00 -23.02 -
  QoQ % -76.58% 406.34% 253.44% 228.54% 71.71% 39.18% -
  Horiz. % -92.66% -395.70% -78.15% -22.11% 17.20% 60.82% 100.00%
EY 4.69 1.10 5.56 19.64 -25.25 -7.14 -4.34 -
  QoQ % 326.36% -80.22% -71.69% 177.78% -253.64% -64.52% -
  Horiz. % -108.06% -25.35% -128.11% -452.53% 581.80% 164.52% 100.00%
DY 1.81 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. % 100.00% - - - - - -
P/NAPS 1.31 1.28 0.63 0.41 0.47 0.49 0.54 80.84%
  QoQ % 2.34% 103.17% 53.66% -12.77% -4.08% -9.26% -
  Horiz. % 242.59% 237.04% 116.67% 75.93% 87.04% 90.74% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 04/09/19 23/05/19 21/02/19 29/11/18 21/08/18 - 23/02/18 -
Price 0.9350 0.6800 0.8450 0.2950 0.2750 0.2900 0.3750 -
P/RPS 1.30 1.68 2.05 0.82 1.37 2.73 2.18 -29.22%
  QoQ % -22.62% -18.05% 150.00% -40.15% -49.82% 25.23% -
  Horiz. % 59.63% 77.06% 94.04% 37.61% 62.84% 125.23% 100.00%
P/EPS 22.53 74.63 37.54 5.89 -4.03 -12.89 -24.32 -
  QoQ % -69.81% 98.80% 537.35% 246.15% 68.74% 47.00% -
  Horiz. % -92.64% -306.87% -154.36% -24.22% 16.57% 53.00% 100.00%
EY 4.44 1.34 2.66 16.98 -24.79 -7.76 -4.11 -
  QoQ % 231.34% -49.62% -84.33% 168.50% -219.46% -88.81% -
  Horiz. % -108.03% -32.60% -64.72% -413.14% 603.16% 188.81% 100.00%
DY 1.71 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. % 100.00% - - - - - -
P/NAPS 1.38 1.05 1.32 0.48 0.48 0.45 0.57 80.60%
  QoQ % 31.43% -20.45% 175.00% 0.00% 6.67% -21.05% -
  Horiz. % 242.11% 184.21% 231.58% 84.21% 84.21% 78.95% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers