[CARIMIN] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 67.74%
YoY- 42.25%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 511,161 443,005 321,956 252,145 196,143 136,790 118,219 165.17%
PBT 33,576 31,093 3,933 -4,021 -12,644 -24,358 -7,521 -
Tax -4,044 -2,520 -1,134 -534 -765 -763 -22 3122.66%
NP 29,532 28,573 2,799 -4,555 -13,409 -25,121 -7,543 -
-
NP to SH 29,209 28,817 3,168 -4,224 -13,094 -25,087 -7,658 -
-
Tax Rate 12.04% 8.10% 28.83% - - - - -
Total Cost 481,629 414,432 319,157 256,700 209,552 161,911 125,762 144.57%
-
Net Worth 165,632 158,218 151,763 149,611 145,168 133,731 149,681 6.97%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,742 3,742 - - - - - -
Div Payout % 12.81% 12.99% - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 165,632 158,218 151,763 149,611 145,168 133,731 149,681 6.97%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.78% 6.45% 0.87% -1.81% -6.84% -18.36% -6.38% -
ROE 17.63% 18.21% 2.09% -2.82% -9.02% -18.76% -5.12% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 218.56 189.42 137.66 107.81 83.87 58.49 50.55 165.16%
EPS 12.49 12.32 1.35 -1.81 -5.60 -10.73 -3.27 -
DPS 1.60 1.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7082 0.6765 0.6489 0.6397 0.6207 0.5718 0.64 6.97%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 218.69 189.53 137.74 107.88 83.92 58.52 50.58 165.16%
EPS 12.50 12.33 1.36 -1.81 -5.60 -10.73 -3.28 -
DPS 1.60 1.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7086 0.6769 0.6493 0.6401 0.6211 0.5722 0.6404 6.97%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.05 0.885 0.83 0.405 0.255 0.27 0.315 -
P/RPS 0.48 0.47 0.60 0.38 0.30 0.46 0.62 -15.67%
P/EPS 8.41 7.18 61.27 -22.42 -4.55 -2.52 -9.62 -
EY 11.89 13.92 1.63 -4.46 -21.96 -39.73 -10.39 -
DY 1.52 1.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.31 1.28 0.63 0.41 0.47 0.49 108.81%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 04/09/19 23/05/19 21/02/19 29/11/18 21/08/18 23/05/18 -
Price 1.27 0.93 0.68 0.845 0.30 0.275 0.29 -
P/RPS 0.58 0.49 0.49 0.78 0.36 0.47 0.57 1.16%
P/EPS 10.17 7.55 50.20 -46.79 -5.36 -2.56 -8.86 -
EY 9.83 13.25 1.99 -2.14 -18.66 -39.01 -11.29 -
DY 1.26 1.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.37 1.05 1.32 0.48 0.48 0.45 150.83%

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