[CARIMIN] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
04-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 13.09%
YoY- 214.86%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 417,189 518,744 608,972 443,005 366,701 360,684 336,348 15.42%
PBT 25,894 44,032 56,504 31,093 26,413 33,940 46,572 -32.35%
Tax -5,228 -5,382 -6,552 -2,521 -1,356 -454 -456 407.69%
NP 20,666 38,650 49,952 28,572 25,057 33,486 46,116 -41.41%
-
NP to SH 23,182 40,318 48,432 28,816 25,480 33,958 46,864 -37.42%
-
Tax Rate 20.19% 12.22% 11.60% 8.11% 5.13% 1.34% 0.98% -
Total Cost 396,522 480,094 559,020 414,433 341,644 327,198 290,232 23.10%
-
Net Worth 167,994 173,654 165,632 158,218 151,763 149,611 145,168 10.21%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 3,742 5,613 - 7,016 - - - -
Div Payout % 16.14% 13.92% - 24.35% - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 167,994 173,654 165,632 158,218 151,763 149,611 145,168 10.21%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.95% 7.45% 8.20% 6.45% 6.83% 9.28% 13.71% -
ROE 13.80% 23.22% 29.24% 18.21% 16.79% 22.70% 32.28% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 178.38 221.80 260.38 189.42 156.79 154.22 143.81 15.42%
EPS 9.91 17.24 20.72 12.32 10.89 14.52 20.04 -37.43%
DPS 1.60 2.40 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.7183 0.7425 0.7082 0.6765 0.6489 0.6397 0.6207 10.21%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 178.38 221.80 260.38 189.42 156.79 154.22 143.81 15.42%
EPS 9.91 17.24 20.72 12.32 10.89 14.52 20.04 -37.43%
DPS 1.60 2.40 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.7183 0.7425 0.7082 0.6765 0.6489 0.6397 0.6207 10.21%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.535 1.32 1.05 0.885 0.83 0.405 0.255 -
P/RPS 0.30 0.60 0.40 0.47 0.53 0.26 0.18 40.52%
P/EPS 5.40 7.66 5.07 7.18 7.62 2.79 1.27 162.22%
EY 18.53 13.06 19.72 13.92 13.13 35.85 78.58 -61.79%
DY 2.99 1.82 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.74 1.78 1.48 1.31 1.28 0.63 0.41 48.18%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 18/05/20 20/02/20 27/11/19 04/09/19 23/05/19 21/02/19 29/11/18 -
Price 0.795 1.15 1.27 0.935 0.68 0.845 0.295 -
P/RPS 0.45 0.52 0.49 0.49 0.43 0.55 0.21 66.13%
P/EPS 8.02 6.67 6.13 7.59 6.24 5.82 1.47 209.59%
EY 12.47 14.99 16.31 13.18 16.02 17.18 67.92 -67.66%
DY 2.01 2.09 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 1.11 1.55 1.79 1.38 1.05 1.32 0.48 74.78%

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