[CRG] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 141.43%
YoY- 15.05%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Revenue 78,642 80,613 102,110 122,498 115,398 115,171 107,696 -9.94%
PBT 11,928 5,288 9,014 8,497 5,182 6,460 5,758 27.44%
Tax -4,122 -2,287 -3,436 -4,156 -3,384 -2,687 -2,284 21.72%
NP 7,806 3,001 5,578 4,341 1,798 3,773 3,474 30.94%
-
NP to SH 7,806 3,001 5,578 4,341 1,798 3,773 3,474 30.94%
-
Tax Rate 34.56% 43.25% 38.12% 48.91% 65.30% 41.59% 39.67% -
Total Cost 70,836 77,612 96,532 118,157 113,600 111,398 104,222 -12.06%
-
Net Worth 74,119 72,186 73,153 72,830 69,366 71,285 0 -
Dividend
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Div 4,028 2,014 4,028 - - - - -
Div Payout % 51.60% 67.12% 72.22% - - - - -
Equity
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Net Worth 74,119 72,186 73,153 72,830 69,366 71,285 0 -
NOSH 805,651 805,651 805,651 805,651 805,651 802,765 19,988 242.48%
Ratio Analysis
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
NP Margin 9.93% 3.72% 5.46% 3.54% 1.56% 3.28% 3.23% -
ROE 10.53% 4.16% 7.63% 5.96% 2.59% 5.29% 0.00% -
Per Share
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
RPS 9.76 10.01 12.67 15.20 14.32 14.35 538.79 -73.70%
EPS 0.96 0.37 0.70 0.54 0.22 0.47 17.38 -61.88%
DPS 0.50 0.25 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.092 0.0896 0.0908 0.0904 0.0861 0.0888 0.00 -
Adjusted Per Share Value based on latest NOSH - 805,651
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
RPS 9.73 9.97 12.63 15.16 14.28 14.25 13.32 -9.93%
EPS 0.97 0.37 0.69 0.54 0.22 0.47 0.43 31.11%
DPS 0.50 0.25 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.0893 0.0905 0.0901 0.0858 0.0882 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Date 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 - - -
Price 0.08 0.065 0.07 0.05 0.025 0.00 0.00 -
P/RPS 0.82 0.65 0.55 0.33 0.17 0.00 0.00 -
P/EPS 8.26 17.45 10.11 9.28 11.20 0.00 0.00 -
EY 12.11 5.73 9.89 10.78 8.93 0.00 0.00 -
DY 6.25 3.85 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.73 0.77 0.55 0.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Date 25/02/21 27/08/20 02/03/20 29/08/19 27/02/19 - - -
Price 0.12 0.07 0.065 0.055 0.045 0.00 0.00 -
P/RPS 1.23 0.70 0.51 0.36 0.31 0.00 0.00 -
P/EPS 12.39 18.79 9.39 10.21 20.16 0.00 0.00 -
EY 8.07 5.32 10.65 9.80 4.96 0.00 0.00 -
DY 4.17 3.57 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.78 0.72 0.61 0.52 0.00 0.00 -

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 ⃤ & 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