[CRG] QoQ Annualized Quarter Result on 31-Dec-2019 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
02-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 28.5%
YoY- 210.23%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Revenue 76,460 78,642 80,613 102,110 122,498 115,398 115,171 -12.75%
PBT 8,074 11,928 5,288 9,014 8,497 5,182 6,460 7.70%
Tax -4,089 -4,122 -2,287 -3,436 -4,156 -3,384 -2,687 15.00%
NP 3,985 7,806 3,001 5,578 4,341 1,798 3,773 1.83%
-
NP to SH 3,985 7,806 3,001 5,578 4,341 1,798 3,773 1.83%
-
Tax Rate 50.64% 34.56% 43.25% 38.12% 48.91% 65.30% 41.59% -
Total Cost 72,475 70,836 77,612 96,532 118,157 113,600 111,398 -13.33%
-
Net Worth 72,105 74,119 72,186 73,153 72,830 69,366 71,285 0.38%
Dividend
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Div 4,028 4,028 2,014 4,028 - - - -
Div Payout % 101.09% 51.60% 67.12% 72.22% - - - -
Equity
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Net Worth 72,105 74,119 72,186 73,153 72,830 69,366 71,285 0.38%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 802,765 0.11%
Ratio Analysis
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
NP Margin 5.21% 9.93% 3.72% 5.46% 3.54% 1.56% 3.28% -
ROE 5.53% 10.53% 4.16% 7.63% 5.96% 2.59% 5.29% -
Per Share
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
RPS 9.49 9.76 10.01 12.67 15.20 14.32 14.35 -12.86%
EPS 0.49 0.96 0.37 0.70 0.54 0.22 0.47 1.39%
DPS 0.50 0.50 0.25 0.50 0.00 0.00 0.00 -
NAPS 0.0895 0.092 0.0896 0.0908 0.0904 0.0861 0.0888 0.26%
Adjusted Per Share Value based on latest NOSH - 805,651
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
RPS 9.49 9.76 10.01 12.67 15.20 14.32 14.30 -12.76%
EPS 0.49 0.96 0.37 0.70 0.54 0.22 0.47 1.39%
DPS 0.50 0.50 0.25 0.50 0.00 0.00 0.00 -
NAPS 0.0895 0.092 0.0896 0.0908 0.0904 0.0861 0.0885 0.37%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Date 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 - -
Price 0.12 0.08 0.065 0.07 0.05 0.025 0.00 -
P/RPS 1.26 0.82 0.65 0.55 0.33 0.17 0.00 -
P/EPS 24.26 8.26 17.45 10.11 9.28 11.20 0.00 -
EY 4.12 12.11 5.73 9.89 10.78 8.93 0.00 -
DY 4.17 6.25 3.85 7.14 0.00 0.00 0.00 -
P/NAPS 1.34 0.87 0.73 0.77 0.55 0.29 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Date 26/08/21 25/02/21 27/08/20 02/03/20 29/08/19 27/02/19 - -
Price 0.10 0.12 0.07 0.065 0.055 0.045 0.00 -
P/RPS 1.05 1.23 0.70 0.51 0.36 0.31 0.00 -
P/EPS 20.22 12.39 18.79 9.39 10.21 20.16 0.00 -
EY 4.95 8.07 5.32 10.65 9.80 4.96 0.00 -
DY 5.00 4.17 3.57 7.69 0.00 0.00 0.00 -
P/NAPS 1.12 1.30 0.78 0.72 0.61 0.52 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