[CARIMIN] YoY Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 146.7%
YoY- 4329.6%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 65,919 63,412 152,243 84,087 24,734 32,846 37,270 9.96%
PBT 4,606 8,794 14,126 11,643 -71 1,771 7,168 -7.09%
Tax -531 -1,827 -1,638 -114 -112 -137 -3,565 -27.17%
NP 4,075 6,967 12,488 11,529 -183 1,634 3,603 2.07%
-
NP to SH 4,101 6,927 12,108 11,716 -277 1,645 3,603 2.17%
-
Tax Rate 11.53% 20.78% 11.60% 0.98% - 7.74% 49.73% -
Total Cost 61,844 56,445 139,755 72,558 24,917 31,212 33,667 10.65%
-
Net Worth 179,898 170,333 165,632 145,168 158,522 165,557 163,223 1.63%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 1,169 - - - - - -
Div Payout % - 16.88% - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 179,898 170,333 165,632 145,168 158,522 165,557 163,223 1.63%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.18% 10.99% 8.20% 13.71% -0.74% 4.97% 9.67% -
ROE 2.28% 4.07% 7.31% 8.07% -0.17% 0.99% 2.21% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 28.19 27.11 65.10 35.95 10.58 13.98 15.94 9.95%
EPS 1.75 2.96 5.18 5.01 -0.12 0.70 1.54 2.15%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7692 0.7283 0.7082 0.6207 0.6778 0.7045 0.6979 1.63%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 28.20 27.13 65.14 35.98 10.58 14.05 15.95 9.95%
EPS 1.75 2.96 5.18 5.01 -0.12 0.70 1.54 2.15%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7697 0.7287 0.7086 0.6211 0.6782 0.7083 0.6983 1.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.64 0.53 1.05 0.255 0.55 0.35 0.82 -
P/RPS 2.27 1.95 1.61 0.71 5.20 2.50 5.15 -12.75%
P/EPS 36.50 17.89 20.28 5.09 -464.38 49.97 53.23 -6.08%
EY 2.74 5.59 4.93 19.64 -0.22 2.00 1.88 6.47%
DY 0.00 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 1.48 0.41 0.81 0.50 1.17 -5.55%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 27/11/19 29/11/18 27/11/17 22/11/16 26/11/15 -
Price 0.615 0.655 1.27 0.295 0.365 0.31 0.71 -
P/RPS 2.18 2.42 1.95 0.82 3.45 2.22 4.46 -11.23%
P/EPS 35.07 22.11 24.53 5.89 -308.18 44.26 46.09 -4.44%
EY 2.85 4.52 4.08 16.98 -0.32 2.26 2.17 4.64%
DY 0.00 0.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 1.79 0.48 0.54 0.44 1.02 -3.96%

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