[CARIMIN] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -43.95%
YoY- -521.35%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 136,790 118,219 116,335 107,405 115,517 110,199 109,184 16.26%
PBT -24,358 -7,521 -6,462 -5,474 -3,632 -5,647 -507 1230.97%
Tax -763 -22 -341 -151 -176 595 712 -
NP -25,121 -7,543 -6,803 -5,625 -3,808 -5,052 205 -
-
NP to SH -25,087 -7,658 -7,314 -6,295 -4,373 -5,519 90 -
-
Tax Rate - - - - - - - -
Total Cost 161,911 125,762 123,138 113,030 119,325 115,251 108,979 30.29%
-
Net Worth 133,731 149,681 154,920 158,522 158,686 157,212 162,124 -12.07%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 133,731 149,681 154,920 158,522 158,686 157,212 162,124 -12.07%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -18.36% -6.38% -5.85% -5.24% -3.30% -4.58% 0.19% -
ROE -18.76% -5.12% -4.72% -3.97% -2.76% -3.51% 0.06% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.49 50.55 49.74 45.92 49.39 47.12 46.68 16.27%
EPS -10.73 -3.27 -3.13 -2.69 -1.87 -2.36 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5718 0.64 0.6624 0.6778 0.6785 0.6722 0.6932 -12.07%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.49 50.55 49.74 45.92 49.39 47.12 46.68 16.27%
EPS -10.73 -3.27 -3.13 -2.69 -1.87 -2.36 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5718 0.64 0.6624 0.6778 0.6785 0.6722 0.6932 -12.07%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.27 0.315 0.355 0.55 0.345 0.325 0.32 -
P/RPS 0.46 0.62 0.71 1.20 0.70 0.69 0.69 -23.74%
P/EPS -2.52 -9.62 -11.35 -20.43 -18.45 -13.77 831.57 -
EY -39.73 -10.39 -8.81 -4.89 -5.42 -7.26 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.54 0.81 0.51 0.48 0.46 1.44%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 23/05/18 23/02/18 27/11/17 24/08/17 25/05/17 27/02/17 -
Price 0.275 0.29 0.375 0.365 0.295 0.315 0.35 -
P/RPS 0.47 0.57 0.75 0.79 0.60 0.67 0.75 -26.83%
P/EPS -2.56 -8.86 -11.99 -13.56 -15.78 -13.35 909.53 -
EY -39.01 -11.29 -8.34 -7.37 -6.34 -7.49 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.57 0.54 0.43 0.47 0.50 -2.69%

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