[CARIMIN] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -314.72%
YoY- -288.36%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 129,976 98,936 115,517 116,210 128,338 131,384 123,527 3.44%
PBT -6,736 -284 -3,632 -6,122 -1,076 7,084 6,286 -
Tax -908 -448 -177 -1,068 -578 -548 -2,836 -53.10%
NP -7,644 -732 -3,809 -7,190 -1,654 6,536 3,450 -
-
NP to SH -7,768 -1,108 -4,374 -7,813 -1,884 6,580 3,451 -
-
Tax Rate - - - - - 7.74% 45.12% -
Total Cost 137,620 99,668 119,326 123,401 129,992 124,848 120,077 9.48%
-
Net Worth 154,920 158,522 158,686 157,212 162,124 165,557 162,570 -3.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 154,920 158,522 158,686 157,212 162,124 165,557 162,570 -3.15%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -5.88% -0.74% -3.30% -6.19% -1.29% 4.97% 2.79% -
ROE -5.01% -0.70% -2.76% -4.97% -1.16% 3.97% 2.12% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 55.57 42.30 49.39 49.69 54.87 55.91 52.98 3.22%
EPS -3.32 -0.48 -1.87 -3.35 -0.80 2.80 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6624 0.6778 0.6785 0.6722 0.6932 0.7045 0.6972 -3.34%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 55.57 42.30 49.39 49.69 54.87 55.91 52.98 3.22%
EPS -3.32 -0.48 -1.87 -3.35 -0.80 2.80 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6624 0.6778 0.6785 0.6722 0.6932 0.7045 0.6972 -3.34%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.355 0.55 0.345 0.325 0.32 0.35 0.395 -
P/RPS 0.64 1.30 0.70 0.65 0.58 0.63 0.75 -10.00%
P/EPS -10.69 -116.09 -18.45 -9.73 -39.72 12.49 26.67 -
EY -9.36 -0.86 -5.42 -10.28 -2.52 8.00 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.81 0.51 0.48 0.46 0.50 0.57 -3.53%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 27/11/17 24/08/17 25/05/17 27/02/17 22/11/16 22/08/16 -
Price 0.375 0.365 0.295 0.315 0.35 0.31 0.395 -
P/RPS 0.67 0.86 0.60 0.63 0.64 0.55 0.75 -7.22%
P/EPS -11.29 -77.04 -15.77 -9.43 -43.45 11.06 26.67 -
EY -8.86 -1.30 -6.34 -10.61 -2.30 9.04 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.43 0.47 0.50 0.44 0.57 0.00%

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