[CARIMIN] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -27.54%
YoY- 537.15%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 608,972 443,005 366,701 360,684 336,348 136,790 119,813 195.32%
PBT 56,504 31,093 26,413 33,940 46,572 -24,359 -11,309 -
Tax -6,552 -2,521 -1,356 -454 -456 -761 -858 287.30%
NP 49,952 28,572 25,057 33,486 46,116 -25,120 -12,168 -
-
NP to SH 48,432 28,816 25,480 33,958 46,864 -25,087 -12,193 -
-
Tax Rate 11.60% 8.11% 5.13% 1.34% 0.98% - - -
Total Cost 559,020 414,433 341,644 327,198 290,232 161,910 131,981 161.55%
-
Net Worth 165,632 158,218 151,763 149,611 145,168 133,731 149,681 6.97%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 7,016 - - - - - -
Div Payout % - 24.35% - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 165,632 158,218 151,763 149,611 145,168 133,731 149,681 6.97%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.20% 6.45% 6.83% 9.28% 13.71% -18.36% -10.16% -
ROE 29.24% 18.21% 16.79% 22.70% 32.28% -18.76% -8.15% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 260.38 189.42 156.79 154.22 143.81 58.49 51.23 195.31%
EPS 20.72 12.32 10.89 14.52 20.04 -10.73 -5.21 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7082 0.6765 0.6489 0.6397 0.6207 0.5718 0.64 6.97%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 260.38 189.42 156.79 154.22 143.81 58.49 51.23 195.31%
EPS 20.72 12.32 10.89 14.52 20.04 -10.73 -5.21 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7082 0.6765 0.6489 0.6397 0.6207 0.5718 0.64 6.97%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.05 0.885 0.83 0.405 0.255 0.27 0.315 -
P/RPS 0.40 0.47 0.53 0.26 0.18 0.46 0.61 -24.50%
P/EPS 5.07 7.18 7.62 2.79 1.27 -2.52 -6.04 -
EY 19.72 13.92 13.13 35.85 78.58 -39.73 -16.55 -
DY 0.00 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.31 1.28 0.63 0.41 0.47 0.49 108.81%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 04/09/19 23/05/19 21/02/19 29/11/18 21/08/18 23/05/18 -
Price 1.27 0.935 0.68 0.845 0.295 0.275 0.29 -
P/RPS 0.49 0.49 0.43 0.55 0.21 0.47 0.57 -9.58%
P/EPS 6.13 7.59 6.24 5.82 1.47 -2.56 -5.56 -
EY 16.31 13.18 16.02 17.18 67.92 -39.01 -17.98 -
DY 0.00 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.38 1.05 1.32 0.48 0.48 0.45 150.83%

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