[CARIMIN] QoQ Quarter Result on 31-Mar-2018 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -45.9%
YoY- -7.0%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 96,255 84,087 46,930 24,873 40,253 24,734 28,359 125.34%
PBT 5,326 11,643 -15,877 -5,113 -3,297 -71 960 212.41%
Tax -111 -114 -117 -192 -342 -112 624 -
NP 5,215 11,529 -15,994 -5,305 -3,639 -183 1,584 120.82%
-
NP to SH 5,264 11,716 -15,943 -5,261 -3,606 -277 1,486 131.84%
-
Tax Rate 2.08% 0.98% - - - - -65.00% -
Total Cost 91,040 72,558 62,924 30,178 43,892 24,917 26,775 125.61%
-
Net Worth 149,611 145,168 133,731 149,681 154,920 158,522 158,686 -3.83%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 149,611 145,168 133,731 149,681 154,920 158,522 158,686 -3.83%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.42% 13.71% -34.08% -21.33% -9.04% -0.74% 5.59% -
ROE 3.52% 8.07% -11.92% -3.51% -2.33% -0.17% 0.94% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.16 35.95 20.07 10.64 17.21 10.58 12.13 125.30%
EPS 2.25 5.01 -6.82 -2.25 -1.54 -0.12 0.64 130.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6397 0.6207 0.5718 0.64 0.6624 0.6778 0.6785 -3.83%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.16 35.95 20.07 10.64 17.21 10.58 12.13 125.30%
EPS 2.25 5.01 -6.82 -2.25 -1.54 -0.12 0.64 130.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6397 0.6207 0.5718 0.64 0.6624 0.6778 0.6785 -3.83%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.405 0.255 0.27 0.315 0.355 0.55 0.345 -
P/RPS 0.98 0.71 1.35 2.96 2.06 5.20 2.85 -50.82%
P/EPS 17.99 5.09 -3.96 -14.00 -23.02 -464.38 54.30 -52.02%
EY 5.56 19.64 -25.25 -7.14 -4.34 -0.22 1.84 108.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.41 0.47 0.49 0.54 0.81 0.51 15.08%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 29/11/18 21/08/18 23/05/18 23/02/18 27/11/17 24/08/17 -
Price 0.845 0.295 0.275 0.29 0.375 0.365 0.295 -
P/RPS 2.05 0.82 1.37 2.73 2.18 3.45 2.43 -10.69%
P/EPS 37.54 5.89 -4.03 -12.89 -24.32 -308.18 46.43 -13.17%
EY 2.66 16.98 -24.79 -7.76 -4.11 -0.32 2.15 15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.48 0.48 0.45 0.57 0.54 0.43 110.78%

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