[CARIMIN] QoQ Cumulative 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- -135.45%
YoY- -56.06%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 180,342 84,087 136,790 89,860 64,988 24,734 115,517 34.46%
PBT 16,970 11,643 -24,359 -8,482 -3,368 -71 -3,632 -
Tax -227 -114 -761 -644 -454 -112 -177 17.98%
NP 16,743 11,529 -25,120 -9,126 -3,822 -183 -3,809 -
-
NP to SH 16,979 11,716 -25,087 -9,145 -3,884 -277 -4,374 -
-
Tax Rate 1.34% 0.98% - - - - - -
Total Cost 163,599 72,558 161,910 98,986 68,810 24,917 119,326 23.34%
-
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 9.28% 13.71% -18.36% -10.16% -5.88% -0.74% -3.30% -
ROE 11.35% 8.07% -18.76% -6.11% -2.51% -0.17% -2.76% -
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 77.11 35.95 58.49 38.42 27.79 10.58 49.39 34.47%
EPS 7.26 5.01 -10.73 -3.91 -1.66 -0.12 -1.87 -
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 77.11 35.95 58.49 38.42 27.79 10.58 49.39 34.47%
EPS 7.26 5.01 -10.73 -3.91 -1.66 -0.12 -1.87 -
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 0.53 0.71 0.46 0.82 1.28 5.20 0.70 -16.88%
P/EPS 5.58 5.09 -2.52 -8.06 -21.38 -464.38 -18.45 -
EY 17.93 19.64 -39.73 -12.41 -4.68 -0.22 -5.42 -
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 1.10 0.82 0.47 0.75 1.35 3.45 0.60 49.62%
P/EPS 11.64 5.89 -2.56 -7.42 -22.58 -308.18 -15.77 -
EY 8.59 16.98 -39.01 -13.48 -4.43 -0.32 -6.34 -
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