[CARIMIN] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 47.81%
YoY- -108.01%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 443,005 321,956 252,145 196,143 136,790 118,219 116,335 144.45%
PBT 31,093 3,933 -4,021 -12,644 -24,358 -7,521 -6,462 -
Tax -2,520 -1,134 -534 -765 -763 -22 -341 280.79%
NP 28,573 2,799 -4,555 -13,409 -25,121 -7,543 -6,803 -
-
NP to SH 28,817 3,168 -4,224 -13,094 -25,087 -7,658 -7,314 -
-
Tax Rate 8.10% 28.83% - - - - - -
Total Cost 414,432 319,157 256,700 209,552 161,911 125,762 123,138 125.08%
-
Net Worth 158,218 151,763 149,611 145,168 133,731 149,681 154,920 1.41%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,742 - - - - - - -
Div Payout % 12.99% - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 158,218 151,763 149,611 145,168 133,731 149,681 154,920 1.41%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.45% 0.87% -1.81% -6.84% -18.36% -6.38% -5.85% -
ROE 18.21% 2.09% -2.82% -9.02% -18.76% -5.12% -4.72% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 189.42 137.66 107.81 83.87 58.49 50.55 49.74 144.46%
EPS 12.32 1.35 -1.81 -5.60 -10.73 -3.27 -3.13 -
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6765 0.6489 0.6397 0.6207 0.5718 0.64 0.6624 1.41%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 189.53 137.74 107.88 83.92 58.52 50.58 49.77 144.45%
EPS 12.33 1.36 -1.81 -5.60 -10.73 -3.28 -3.13 -
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6769 0.6493 0.6401 0.6211 0.5722 0.6404 0.6628 1.41%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.885 0.83 0.405 0.255 0.27 0.315 0.355 -
P/RPS 0.47 0.60 0.38 0.30 0.46 0.62 0.71 -24.10%
P/EPS 7.18 61.27 -22.42 -4.55 -2.52 -9.62 -11.35 -
EY 13.92 1.63 -4.46 -21.96 -39.73 -10.39 -8.81 -
DY 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.28 0.63 0.41 0.47 0.49 0.54 80.83%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 04/09/19 23/05/19 21/02/19 29/11/18 21/08/18 23/05/18 23/02/18 -
Price 0.93 0.68 0.845 0.30 0.275 0.29 0.375 -
P/RPS 0.49 0.49 0.78 0.36 0.47 0.57 0.75 -24.76%
P/EPS 7.55 50.20 -46.79 -5.36 -2.56 -8.86 -11.99 -
EY 13.25 1.99 -2.14 -18.66 -39.01 -11.29 -8.34 -
DY 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.05 1.32 0.48 0.48 0.45 0.57 79.71%

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