[CARIMIN] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 12.55%
YoY- 308.97%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 259,372 152,243 443,005 275,026 180,342 84,087 136,790 53.01%
PBT 22,016 14,126 31,093 19,810 16,970 11,643 -24,359 -
Tax -2,691 -1,638 -2,521 -1,017 -227 -114 -761 131.57%
NP 19,325 12,488 28,572 18,793 16,743 11,529 -25,120 -
-
NP to SH 20,159 12,108 28,816 19,110 16,979 11,716 -25,087 -
-
Tax Rate 12.22% 11.60% 8.11% 5.13% 1.34% 0.98% - -
Total Cost 240,047 139,755 414,433 256,233 163,599 72,558 161,910 29.92%
-
Net Worth 173,654 165,632 158,218 151,763 149,611 145,168 133,731 18.96%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 2,806 - 7,016 - - - - -
Div Payout % 13.92% - 24.35% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 173,654 165,632 158,218 151,763 149,611 145,168 133,731 18.96%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.45% 8.20% 6.45% 6.83% 9.28% 13.71% -18.36% -
ROE 11.61% 7.31% 18.21% 12.59% 11.35% 8.07% -18.76% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 110.90 65.10 189.42 117.59 77.11 35.95 58.49 53.01%
EPS 8.62 5.18 12.32 8.17 7.26 5.01 -10.73 -
DPS 1.20 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.7425 0.7082 0.6765 0.6489 0.6397 0.6207 0.5718 18.96%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 110.90 65.10 189.42 117.59 77.11 35.95 58.49 53.01%
EPS 8.62 5.18 12.32 8.17 7.26 5.01 -10.73 -
DPS 1.20 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.7425 0.7082 0.6765 0.6489 0.6397 0.6207 0.5718 18.96%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.32 1.05 0.885 0.83 0.405 0.255 0.27 -
P/RPS 1.19 1.61 0.47 0.71 0.53 0.71 0.46 88.12%
P/EPS 15.31 20.28 7.18 10.16 5.58 5.09 -2.52 -
EY 6.53 4.93 13.92 9.84 17.93 19.64 -39.73 -
DY 0.91 0.00 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.48 1.31 1.28 0.63 0.41 0.47 142.37%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 27/11/19 04/09/19 23/05/19 21/02/19 29/11/18 21/08/18 -
Price 1.15 1.27 0.935 0.68 0.845 0.295 0.275 -
P/RPS 1.04 1.95 0.49 0.58 1.10 0.82 0.47 69.56%
P/EPS 13.34 24.53 7.59 8.32 11.64 5.89 -2.56 -
EY 7.50 4.08 13.18 12.02 8.59 16.98 -39.01 -
DY 1.04 0.00 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.79 1.38 1.05 1.32 0.48 0.48 118.00%

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