[CARIMIN] QoQ Quarter Result on 30-Sep-2019 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 24.75%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 60,884 53,520 107,129 152,243 167,979 94,684 96,255 -26.33%
PBT -1,824 -2,595 7,889 14,126 11,283 2,841 5,326 -
Tax -2,889 -1,230 -1,051 -1,638 -1,503 -792 -111 779.99%
NP -4,713 -3,825 6,838 12,488 9,780 2,049 5,215 -
-
NP to SH -5,210 -2,772 8,051 12,108 9,706 2,131 5,264 -
-
Tax Rate - - 13.32% 11.60% 13.32% 27.88% 2.08% -
Total Cost 65,597 57,345 100,291 139,755 158,199 92,635 91,040 -19.64%
-
Net Worth 162,638 167,994 173,654 165,632 158,218 151,763 149,611 5.72%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 2,806 - 3,742 - - -
Div Payout % - - 34.86% - 38.55% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 162,638 167,994 173,654 165,632 158,218 151,763 149,611 5.72%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.74% -7.15% 6.38% 8.20% 5.82% 2.16% 5.42% -
ROE -3.20% -1.65% 4.64% 7.31% 6.13% 1.40% 3.52% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 26.03 22.88 45.81 65.10 71.82 40.48 41.16 -26.34%
EPS -2.23 -1.19 3.44 5.18 4.15 0.91 2.25 -
DPS 0.00 0.00 1.20 0.00 1.60 0.00 0.00 -
NAPS 0.6954 0.7183 0.7425 0.7082 0.6765 0.6489 0.6397 5.72%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 26.03 22.88 45.81 65.10 71.82 40.48 41.16 -26.34%
EPS -2.23 -1.19 3.44 5.18 4.15 0.91 2.25 -
DPS 0.00 0.00 1.20 0.00 1.60 0.00 0.00 -
NAPS 0.6954 0.7183 0.7425 0.7082 0.6765 0.6489 0.6397 5.72%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.65 0.535 1.32 1.05 0.885 0.83 0.405 -
P/RPS 2.50 2.34 2.88 1.61 1.23 2.05 0.98 86.80%
P/EPS -29.18 -45.14 38.35 20.28 21.33 91.09 17.99 -
EY -3.43 -2.22 2.61 4.93 4.69 1.10 5.56 -
DY 0.00 0.00 0.91 0.00 1.81 0.00 0.00 -
P/NAPS 0.93 0.74 1.78 1.48 1.31 1.28 0.63 29.67%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 18/05/20 20/02/20 27/11/19 04/09/19 23/05/19 21/02/19 -
Price 0.635 0.795 1.15 1.27 0.935 0.68 0.845 -
P/RPS 2.44 3.47 2.51 1.95 1.30 1.68 2.05 12.32%
P/EPS -28.51 -67.08 33.41 24.53 22.53 74.63 37.54 -
EY -3.51 -1.49 2.99 4.08 4.44 1.34 2.66 -
DY 0.00 0.00 1.04 0.00 1.71 0.00 0.00 -
P/NAPS 0.91 1.11 1.55 1.79 1.38 1.05 1.32 -21.97%

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