[CRG] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 120.93%
YoY- 457.84%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 0 113,534 114,290 101,787 73,850 76,460 78,642 -
PBT 0 31,450 28,960 29,033 14,414 8,074 11,928 -
Tax 0 -7,597 -7,486 -6,803 -4,352 -4,089 -4,122 -
NP 0 23,853 21,474 22,230 10,062 3,985 7,806 -
-
NP to SH 0 23,853 21,474 22,230 10,062 3,985 7,806 -
-
Tax Rate - 24.16% 25.85% 23.43% 30.19% 50.64% 34.56% -
Total Cost 0 89,681 92,816 79,557 63,788 72,475 70,836 -
-
Net Worth 0 100,142 96,678 90,313 75,167 72,105 74,119 -
Dividend
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Div - 14,098 20,141 4,028 4,028 4,028 4,028 -
Div Payout % - 59.11% 93.79% 18.12% 40.03% 101.09% 51.60% -
Equity
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 0 100,142 96,678 90,313 75,167 72,105 74,119 -
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 0.00% 21.01% 18.79% 21.84% 13.62% 5.21% 9.93% -
ROE 0.00% 23.82% 22.21% 24.61% 13.39% 5.53% 10.53% -
Per Share
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 0.00 14.09 14.19 12.63 9.17 9.49 9.76 -
EPS 0.00 2.96 2.66 2.76 1.24 0.49 0.96 -
DPS 0.00 1.75 2.50 0.50 0.50 0.50 0.50 -
NAPS 0.00 0.1243 0.12 0.1121 0.0933 0.0895 0.092 -
Adjusted Per Share Value based on latest NOSH - 805,651
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 0.00 14.05 14.14 12.59 9.14 9.46 9.73 -
EPS 0.00 2.95 2.66 2.75 1.24 0.49 0.97 -
DPS 0.00 1.74 2.49 0.50 0.50 0.50 0.50 -
NAPS 0.00 0.1239 0.1196 0.1117 0.093 0.0892 0.0917 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/09/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 -
Price 0.22 0.20 0.22 0.215 0.125 0.12 0.08 -
P/RPS 0.00 1.42 1.55 1.70 1.36 1.26 0.82 -
P/EPS 0.00 6.76 8.25 7.79 10.01 24.26 8.26 -
EY 0.00 14.80 12.12 12.83 9.99 4.12 12.11 -
DY 0.00 8.75 11.36 2.33 4.00 4.17 6.25 -
P/NAPS 0.00 1.61 1.83 1.92 1.34 1.34 0.87 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date - 18/08/23 27/02/23 29/08/22 24/02/22 26/08/21 25/02/21 -
Price 0.00 0.19 0.23 0.21 0.13 0.10 0.12 -
P/RPS 0.00 1.35 1.62 1.66 1.42 1.05 1.23 -
P/EPS 0.00 6.42 8.63 7.61 10.41 20.22 12.39 -
EY 0.00 15.58 11.59 13.14 9.61 4.95 8.07 -
DY 0.00 9.21 10.87 2.38 3.85 5.00 4.17 -
P/NAPS 0.00 1.53 1.92 1.87 1.39 1.12 1.30 -

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