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

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 74.67%
YoY- -116.84%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized 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 136,790 119,813 129,976 98,936 115,517 116,210 128,338 4.35%
PBT -24,359 -11,309 -6,736 -284 -3,632 -6,122 -1,076 704.84%
Tax -761 -858 -908 -448 -177 -1,068 -578 20.18%
NP -25,120 -12,168 -7,644 -732 -3,809 -7,190 -1,654 516.33%
-
NP to SH -25,087 -12,193 -7,768 -1,108 -4,374 -7,813 -1,884 464.46%
-
Tax Rate - - - - - - - -
Total Cost 161,910 131,981 137,620 99,668 119,326 123,401 129,992 15.80%
-
Net Worth 133,731 149,681 154,920 158,522 158,686 157,212 162,124 -12.07%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 -12.07%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
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 -18.36% -10.16% -5.88% -0.74% -3.30% -6.19% -1.29% -
ROE -18.76% -8.15% -5.01% -0.70% -2.76% -4.97% -1.16% -
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 58.49 51.23 55.57 42.30 49.39 49.69 54.87 4.36%
EPS -10.73 -5.21 -3.32 -0.48 -1.87 -3.35 -0.80 467.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5718 0.64 0.6624 0.6778 0.6785 0.6722 0.6932 -12.07%
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 58.52 51.26 55.61 42.33 49.42 49.72 54.91 4.34%
EPS -10.73 -5.22 -3.32 -0.47 -1.87 -3.34 -0.81 462.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5722 0.6404 0.6628 0.6782 0.6789 0.6726 0.6936 -12.06%
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 0.27 0.315 0.355 0.55 0.345 0.325 0.32 -
P/RPS 0.46 0.61 0.64 1.30 0.70 0.65 0.58 -14.35%
P/EPS -2.52 -6.04 -10.69 -116.09 -18.45 -9.73 -39.72 -84.17%
EY -39.73 -16.55 -9.36 -0.86 -5.42 -10.28 -2.52 531.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.54 0.81 0.51 0.48 0.46 1.44%
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 23/05/18 23/02/18 27/11/17 24/08/17 25/05/17 27/02/17 -
Price 0.275 0.29 0.375 0.365 0.295 0.315 0.35 -
P/RPS 0.47 0.57 0.67 0.86 0.60 0.63 0.64 -18.64%
P/EPS -2.56 -5.56 -11.29 -77.04 -15.77 -9.43 -43.45 -84.93%
EY -39.01 -17.98 -8.86 -1.30 -6.34 -10.61 -2.30 563.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.57 0.54 0.43 0.47 0.50 -2.69%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment