Highlights

[CARIMIN] QoQ Quarter Result on 2020-06-30 [#4]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -87.95%    YoY -     -153.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

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%
  QoQ % 13.76% -50.04% -29.63% -9.37% 77.41% -1.63% -
  Horiz. % 63.25% 55.60% 111.30% 158.17% 174.51% 98.37% 100.00%
PBT -1,824 -2,595 7,889 14,126 11,283 2,841 5,326 -
  QoQ % 29.71% -132.89% -44.15% 25.20% 297.15% -46.66% -
  Horiz. % -34.25% -48.72% 148.12% 265.23% 211.85% 53.34% 100.00%
Tax -2,889 -1,230 -1,051 -1,638 -1,503 -792 -111 779.99%
  QoQ % -134.88% -17.03% 35.84% -8.98% -89.77% -613.51% -
  Horiz. % 2,602.70% 1,108.11% 946.85% 1,475.68% 1,354.05% 713.51% 100.00%
NP -4,713 -3,825 6,838 12,488 9,780 2,049 5,215 -
  QoQ % -23.22% -155.94% -45.24% 27.69% 377.31% -60.71% -
  Horiz. % -90.37% -73.35% 131.12% 239.46% 187.54% 39.29% 100.00%
NP to SH -5,210 -2,772 8,051 12,108 9,706 2,131 5,264 -
  QoQ % -87.95% -134.43% -33.51% 24.75% 355.47% -59.52% -
  Horiz. % -98.97% -52.66% 152.94% 230.02% 184.38% 40.48% 100.00%
Tax Rate - % - % 13.32 % 11.60 % 13.32 % 27.88 % 2.08 % -
  QoQ % 0.00% 0.00% 14.83% -12.91% -52.22% 1,240.38% -
  Horiz. % 0.00% 0.00% 640.38% 557.69% 640.38% 1,340.38% 100.00%
Total Cost 65,597 57,345 100,291 139,755 158,199 92,635 91,040 -19.64%
  QoQ % 14.39% -42.82% -28.24% -11.66% 70.78% 1.75% -
  Horiz. % 72.05% 62.99% 110.16% 153.51% 173.77% 101.75% 100.00%
Net Worth 162,638 167,994 173,654 165,632 158,218 151,763 149,611 5.73%
  QoQ % -3.19% -3.26% 4.84% 4.69% 4.25% 1.44% -
  Horiz. % 108.71% 112.29% 116.07% 110.71% 105.75% 101.44% 100.00%
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 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 0.00% 100.00% - -
Div Payout % - % - % 34.86 % - % 38.55 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.43% 0.00% 100.00% - -
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 5.73%
  QoQ % -3.19% -3.26% 4.84% 4.69% 4.25% 1.44% -
  Horiz. % 108.71% 112.29% 116.07% 110.71% 105.75% 101.44% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
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 % -
  QoQ % -8.25% -212.07% -22.20% 40.89% 169.44% -60.15% -
  Horiz. % -142.80% -131.92% 117.71% 151.29% 107.38% 39.85% 100.00%
ROE -3.20 % -1.65 % 4.64 % 7.31 % 6.13 % 1.40 % 3.52 % -
  QoQ % -93.94% -135.56% -36.53% 19.25% 337.86% -60.23% -
  Horiz. % -90.91% -46.88% 131.82% 207.67% 174.15% 39.77% 100.00%
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%
  QoQ % 13.77% -50.05% -29.63% -9.36% 77.42% -1.65% -
  Horiz. % 63.24% 55.59% 111.30% 158.16% 174.49% 98.35% 100.00%
EPS -2.23 -1.19 3.44 5.18 4.15 0.91 2.25 -
  QoQ % -87.39% -134.59% -33.59% 24.82% 356.04% -59.56% -
  Horiz. % -99.11% -52.89% 152.89% 230.22% 184.44% 40.44% 100.00%
DPS 0.00 0.00 1.20 0.00 1.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 0.00% 100.00% - -
NAPS 0.6954 0.7183 0.7425 0.7082 0.6765 0.6489 0.6397 5.73%
  QoQ % -3.19% -3.26% 4.84% 4.69% 4.25% 1.44% -
  Horiz. % 108.71% 112.29% 116.07% 110.71% 105.75% 101.44% 100.00%
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%
  QoQ % 13.77% -50.05% -29.63% -9.36% 77.42% -1.65% -
  Horiz. % 63.24% 55.59% 111.30% 158.16% 174.49% 98.35% 100.00%
EPS -2.23 -1.19 3.44 5.18 4.15 0.91 2.25 -
  QoQ % -87.39% -134.59% -33.59% 24.82% 356.04% -59.56% -
  Horiz. % -99.11% -52.89% 152.89% 230.22% 184.44% 40.44% 100.00%
DPS 0.00 0.00 1.20 0.00 1.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 0.00% 100.00% - -
NAPS 0.6954 0.7183 0.7425 0.7082 0.6765 0.6489 0.6397 5.73%
  QoQ % -3.19% -3.26% 4.84% 4.69% 4.25% 1.44% -
  Horiz. % 108.71% 112.29% 116.07% 110.71% 105.75% 101.44% 100.00%
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 0.6500 0.5350 1.3200 1.0500 0.8850 0.8300 0.4050 -
P/RPS 2.50 2.34 2.88 1.61 1.23 2.05 0.98 86.81%
  QoQ % 6.84% -18.75% 78.88% 30.89% -40.00% 109.18% -
  Horiz. % 255.10% 238.78% 293.88% 164.29% 125.51% 209.18% 100.00%
P/EPS -29.18 -45.14 38.35 20.28 21.33 91.09 17.99 -
  QoQ % 35.36% -217.71% 89.10% -4.92% -76.58% 406.34% -
  Horiz. % -162.20% -250.92% 213.17% 112.73% 118.57% 506.34% 100.00%
EY -3.43 -2.22 2.61 4.93 4.69 1.10 5.56 -
  QoQ % -54.50% -185.06% -47.06% 5.12% 326.36% -80.22% -
  Horiz. % -61.69% -39.93% 46.94% 88.67% 84.35% 19.78% 100.00%
DY 0.00 0.00 0.91 0.00 1.81 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.28% 0.00% 100.00% - -
P/NAPS 0.93 0.74 1.78 1.48 1.31 1.28 0.63 29.68%
  QoQ % 25.68% -58.43% 20.27% 12.98% 2.34% 103.17% -
  Horiz. % 147.62% 117.46% 282.54% 234.92% 207.94% 203.17% 100.00%
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 - 20/02/20 27/11/19 04/09/19 23/05/19 21/02/19 -
Price 0.6350 0.7950 1.1500 1.2700 0.9350 0.6800 0.8450 -
P/RPS 2.44 3.47 2.51 1.95 1.30 1.68 2.05 12.32%
  QoQ % -29.68% 38.25% 28.72% 50.00% -22.62% -18.05% -
  Horiz. % 119.02% 169.27% 122.44% 95.12% 63.41% 81.95% 100.00%
P/EPS -28.51 -67.08 33.41 24.53 22.53 74.63 37.54 -
  QoQ % 57.50% -300.78% 36.20% 8.88% -69.81% 98.80% -
  Horiz. % -75.95% -178.69% 89.00% 65.34% 60.02% 198.80% 100.00%
EY -3.51 -1.49 2.99 4.08 4.44 1.34 2.66 -
  QoQ % -135.57% -149.83% -26.72% -8.11% 231.34% -49.62% -
  Horiz. % -131.95% -56.02% 112.41% 153.38% 166.92% 50.38% 100.00%
DY 0.00 0.00 1.04 0.00 1.71 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.82% 0.00% 100.00% - -
P/NAPS 0.91 1.11 1.55 1.79 1.38 1.05 1.32 -21.98%
  QoQ % -18.02% -28.39% -13.41% 29.71% 31.43% -20.45% -
  Horiz. % 68.94% 84.09% 117.42% 135.61% 104.55% 79.55% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS