Highlights

[CARIMIN] QoQ Quarter Result on 2017-09-30 [#1]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -118.64%    YoY -     -116.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 46,930 24,873 40,253 24,734 28,359 22,989 31,323 31.03%
  QoQ % 88.68% -38.21% 62.74% -12.78% 23.36% -26.61% -
  Horiz. % 149.83% 79.41% 128.51% 78.96% 90.54% 73.39% 100.00%
PBT -15,877 -5,113 -3,297 -71 960 -4,054 -2,309 262.88%
  QoQ % -210.52% -55.08% -4,543.66% -107.40% 123.68% -75.57% -
  Horiz. % 687.61% 221.44% 142.79% 3.07% -41.58% 175.57% 100.00%
Tax -117 -192 -342 -112 624 -511 -152 -16.05%
  QoQ % 39.06% 43.86% -205.36% -117.95% 222.11% -236.18% -
  Horiz. % 76.97% 126.32% 225.00% 73.68% -410.53% 336.18% 100.00%
NP -15,994 -5,305 -3,639 -183 1,584 -4,565 -2,461 249.45%
  QoQ % -201.49% -45.78% -1,888.52% -111.55% 134.70% -85.49% -
  Horiz. % 649.90% 215.56% 147.87% 7.44% -64.36% 185.49% 100.00%
NP to SH -15,943 -5,261 -3,606 -277 1,486 -4,917 -2,587 237.26%
  QoQ % -203.04% -45.90% -1,201.81% -118.64% 130.22% -90.07% -
  Horiz. % 616.27% 203.36% 139.39% 10.71% -57.44% 190.07% 100.00%
Tax Rate - % - % - % - % -65.00 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 62,924 30,178 43,892 24,917 26,775 27,554 33,784 51.55%
  QoQ % 108.51% -31.24% 76.15% -6.94% -2.83% -18.44% -
  Horiz. % 186.25% 89.33% 129.92% 73.75% 79.25% 81.56% 100.00%
Net Worth 133,731 149,681 154,920 158,522 158,686 157,212 162,124 -12.08%
  QoQ % -10.66% -3.38% -2.27% -0.10% 0.94% -3.03% -
  Horiz. % 82.49% 92.33% 95.56% 97.78% 97.88% 96.97% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 133,731 149,681 154,920 158,522 158,686 157,212 162,124 -12.08%
  QoQ % -10.66% -3.38% -2.27% -0.10% 0.94% -3.03% -
  Horiz. % 82.49% 92.33% 95.56% 97.78% 97.88% 96.97% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -34.08 % -21.33 % -9.04 % -0.74 % 5.59 % -19.86 % -7.86 % 166.62%
  QoQ % -59.77% -135.95% -1,121.62% -113.24% 128.15% -152.67% -
  Horiz. % 433.59% 271.37% 115.01% 9.41% -71.12% 252.67% 100.00%
ROE -11.92 % -3.51 % -2.33 % -0.17 % 0.94 % -3.13 % -1.60 % 282.86%
  QoQ % -239.60% -50.64% -1,270.59% -118.09% 130.03% -95.63% -
  Horiz. % 745.00% 219.37% 145.62% 10.62% -58.75% 195.62% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 20.07 10.64 17.21 10.58 12.13 9.83 13.39 31.07%
  QoQ % 88.63% -38.18% 62.67% -12.78% 23.40% -26.59% -
  Horiz. % 149.89% 79.46% 128.53% 79.01% 90.59% 73.41% 100.00%
EPS -6.82 -2.25 -1.54 -0.12 0.64 -2.10 -1.11 236.58%
  QoQ % -203.11% -46.10% -1,183.33% -118.75% 130.48% -89.19% -
  Horiz. % 614.41% 202.70% 138.74% 10.81% -57.66% 189.19% 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 0.5718 0.6400 0.6624 0.6778 0.6785 0.6722 0.6932 -12.08%
  QoQ % -10.66% -3.38% -2.27% -0.10% 0.94% -3.03% -
  Horiz. % 82.49% 92.33% 95.56% 97.78% 97.88% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 20.07 10.64 17.21 10.58 12.13 9.83 13.39 31.07%
  QoQ % 88.63% -38.18% 62.67% -12.78% 23.40% -26.59% -
  Horiz. % 149.89% 79.46% 128.53% 79.01% 90.59% 73.41% 100.00%
EPS -6.82 -2.25 -1.54 -0.12 0.64 -2.10 -1.11 236.58%
  QoQ % -203.11% -46.10% -1,183.33% -118.75% 130.48% -89.19% -
  Horiz. % 614.41% 202.70% 138.74% 10.81% -57.66% 189.19% 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 0.5718 0.6400 0.6624 0.6778 0.6785 0.6722 0.6932 -12.08%
  QoQ % -10.66% -3.38% -2.27% -0.10% 0.94% -3.03% -
  Horiz. % 82.49% 92.33% 95.56% 97.78% 97.88% 96.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2700 0.3150 0.3550 0.5500 0.3450 0.3250 0.3200 -
P/RPS 1.35 2.96 2.06 5.20 2.85 3.31 2.39 -31.74%
  QoQ % -54.39% 43.69% -60.38% 82.46% -13.90% 38.49% -
  Horiz. % 56.49% 123.85% 86.19% 217.57% 119.25% 138.49% 100.00%
P/EPS -3.96 -14.00 -23.02 -464.38 54.30 -15.46 -28.93 -73.54%
  QoQ % 71.71% 39.18% 95.04% -955.21% 451.23% 46.56% -
  Horiz. % 13.69% 48.39% 79.57% 1,605.18% -187.69% 53.44% 100.00%
EY -25.25 -7.14 -4.34 -0.22 1.84 -6.47 -3.46 277.61%
  QoQ % -253.64% -64.52% -1,872.73% -111.96% 128.44% -86.99% -
  Horiz. % 729.77% 206.36% 125.43% 6.36% -53.18% 186.99% 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 0.47 0.49 0.54 0.81 0.51 0.48 0.46 1.45%
  QoQ % -4.08% -9.26% -33.33% 58.82% 6.25% 4.35% -
  Horiz. % 102.17% 106.52% 117.39% 176.09% 110.87% 104.35% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 - 23/02/18 27/11/17 24/08/17 25/05/17 27/02/17 -
Price 0.2750 0.2900 0.3750 0.3650 0.2950 0.3150 0.3500 -
P/RPS 1.37 2.73 2.18 3.45 2.43 3.20 2.61 -35.01%
  QoQ % -49.82% 25.23% -36.81% 41.98% -24.06% 22.61% -
  Horiz. % 52.49% 104.60% 83.52% 132.18% 93.10% 122.61% 100.00%
P/EPS -4.03 -12.89 -24.32 -308.18 46.43 -14.98 -31.64 -74.78%
  QoQ % 68.74% 47.00% 92.11% -763.75% 409.95% 52.65% -
  Horiz. % 12.74% 40.74% 76.86% 974.02% -146.74% 47.35% 100.00%
EY -24.79 -7.76 -4.11 -0.32 2.15 -6.67 -3.16 296.31%
  QoQ % -219.46% -88.81% -1,184.38% -114.88% 132.23% -111.08% -
  Horiz. % 784.49% 245.57% 130.06% 10.13% -68.04% 211.08% 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 0.48 0.45 0.57 0.54 0.43 0.47 0.50 -2.69%
  QoQ % 6.67% -21.05% 5.56% 25.58% -8.51% -6.00% -
  Horiz. % 96.00% 90.00% 114.00% 108.00% 86.00% 94.00% 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.
 


 

115  222  461  1498 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.115-0.035 
 IRIS 0.145+0.005 
 PRESBHD 0.455-0.03 
 TANCO 0.08+0.005 
 MTAG 0.625+0.005 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 LONBISC 0.10+0.01 
Partners & Brokers