[CARIMIN] QoQ TTM Result on 2018-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Carimin Petroleum Berhad - Q4 FY 2018.pdf 
