Highlights

[CARIMIN] QoQ TTM 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 -     -227.59%    YoY -     -473.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 321,956 252,145 196,143 136,790 118,219 116,335 107,405 108.04%
  QoQ % 27.69% 28.55% 43.39% 15.71% 1.62% 8.31% -
  Horiz. % 299.76% 234.76% 182.62% 127.36% 110.07% 108.31% 100.00%
PBT 3,933 -4,021 -12,644 -24,358 -7,521 -6,462 -5,474 -
  QoQ % 197.81% 68.20% 48.09% -223.87% -16.39% -18.05% -
  Horiz. % -71.85% 73.46% 230.98% 444.98% 137.39% 118.05% 100.00%
Tax -1,134 -534 -765 -763 -22 -341 -151 283.96%
  QoQ % -112.36% 30.20% -0.26% -3,368.18% 93.55% -125.83% -
  Horiz. % 750.99% 353.64% 506.62% 505.30% 14.57% 225.83% 100.00%
NP 2,799 -4,555 -13,409 -25,121 -7,543 -6,803 -5,625 -
  QoQ % 161.45% 66.03% 46.62% -233.04% -10.88% -20.94% -
  Horiz. % -49.76% 80.98% 238.38% 446.60% 134.10% 120.94% 100.00%
NP to SH 3,168 -4,224 -13,094 -25,087 -7,658 -7,314 -6,295 -
  QoQ % 175.00% 67.74% 47.81% -227.59% -4.70% -16.19% -
  Horiz. % -50.33% 67.10% 208.01% 398.52% 121.65% 116.19% 100.00%
Tax Rate 28.83 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 319,157 256,700 209,552 161,911 125,762 123,138 113,030 99.90%
  QoQ % 24.33% 22.50% 29.42% 28.74% 2.13% 8.94% -
  Horiz. % 282.36% 227.11% 185.40% 143.25% 111.26% 108.94% 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 0 0 0 0 0 0 0 -
  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 0.87 % -1.81 % -6.84 % -18.36 % -6.38 % -5.85 % -5.24 % -
  QoQ % 148.07% 73.54% 62.75% -187.77% -9.06% -11.64% -
  Horiz. % -16.60% 34.54% 130.53% 350.38% 121.76% 111.64% 100.00%
ROE 2.09 % -2.82 % -9.02 % -18.76 % -5.12 % -4.72 % -3.97 % -
  QoQ % 174.11% 68.74% 51.92% -266.41% -8.47% -18.89% -
  Horiz. % -52.64% 71.03% 227.20% 472.54% 128.97% 118.89% 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 137.66 107.81 83.87 58.49 50.55 49.74 45.92 108.05%
  QoQ % 27.69% 28.54% 43.39% 15.71% 1.63% 8.32% -
  Horiz. % 299.78% 234.78% 182.64% 127.37% 110.08% 108.32% 100.00%
EPS 1.35 -1.81 -5.60 -10.73 -3.27 -3.13 -2.69 -
  QoQ % 174.59% 67.68% 47.81% -228.13% -4.47% -16.36% -
  Horiz. % -50.19% 67.29% 208.18% 398.88% 121.56% 116.36% 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 137.66 107.81 83.87 58.49 50.55 49.74 45.92 108.05%
  QoQ % 27.69% 28.54% 43.39% 15.71% 1.63% 8.32% -
  Horiz. % 299.78% 234.78% 182.64% 127.37% 110.08% 108.32% 100.00%
EPS 1.35 -1.81 -5.60 -10.73 -3.27 -3.13 -2.69 -
  QoQ % 174.59% 67.68% 47.81% -228.13% -4.47% -16.36% -
  Horiz. % -50.19% 67.29% 208.18% 398.88% 121.56% 116.36% 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 0.60 0.38 0.30 0.46 0.62 0.71 1.20 -37.03%
  QoQ % 57.89% 26.67% -34.78% -25.81% -12.68% -40.83% -
  Horiz. % 50.00% 31.67% 25.00% 38.33% 51.67% 59.17% 100.00%
P/EPS 61.27 -22.42 -4.55 -2.52 -9.62 -11.35 -20.43 -
  QoQ % 373.28% -392.75% -80.56% 73.80% 15.24% 44.44% -
  Horiz. % -299.90% 109.74% 22.27% 12.33% 47.09% 55.56% 100.00%
EY 1.63 -4.46 -21.96 -39.73 -10.39 -8.81 -4.89 -
  QoQ % 136.55% 79.69% 44.73% -282.39% -17.93% -80.16% -
  Horiz. % -33.33% 91.21% 449.08% 812.47% 212.47% 180.16% 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 23/05/18 23/02/18 27/11/17 -
Price 0.6800 0.8450 0.3000 0.2750 0.2900 0.3750 0.3650 -
P/RPS 0.49 0.78 0.36 0.47 0.57 0.75 0.79 -27.29%
  QoQ % -37.18% 116.67% -23.40% -17.54% -24.00% -5.06% -
  Horiz. % 62.03% 98.73% 45.57% 59.49% 72.15% 94.94% 100.00%
P/EPS 50.20 -46.79 -5.36 -2.56 -8.86 -11.99 -13.56 -
  QoQ % 207.29% -772.95% -109.38% 71.11% 26.11% 11.58% -
  Horiz. % -370.21% 345.06% 39.53% 18.88% 65.34% 88.42% 100.00%
EY 1.99 -2.14 -18.66 -39.01 -11.29 -8.34 -7.37 -
  QoQ % 192.99% 88.53% 52.17% -245.53% -35.37% -13.16% -
  Horiz. % -27.00% 29.04% 253.19% 529.31% 153.19% 113.16% 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.
 


 

207  163  539  1387 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.205-0.02 
 HSI-H8F 0.41-0.01 
 HSI-C7K 0.3350.00 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers