[CRG] QoQ Annualized Quarter Result on 31-Dec-2020 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 160.11%
YoY- 39.94%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 101,787 73,850 76,460 78,642 80,613 102,110 122,498 -5.98%
PBT 29,033 14,414 8,074 11,928 5,288 9,014 8,497 50.56%
Tax -6,803 -4,352 -4,089 -4,122 -2,287 -3,436 -4,156 17.83%
NP 22,230 10,062 3,985 7,806 3,001 5,578 4,341 72.27%
-
NP to SH 22,230 10,062 3,985 7,806 3,001 5,578 4,341 72.27%
-
Tax Rate 23.43% 30.19% 50.64% 34.56% 43.25% 38.12% 48.91% -
Total Cost 79,557 63,788 72,475 70,836 77,612 96,532 118,157 -12.34%
-
Net Worth 90,313 75,167 72,105 74,119 72,186 73,153 72,830 7.42%
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div 4,028 4,028 4,028 4,028 2,014 4,028 - -
Div Payout % 18.12% 40.03% 101.09% 51.60% 67.12% 72.22% - -
Equity
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 90,313 75,167 72,105 74,119 72,186 73,153 72,830 7.42%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 21.84% 13.62% 5.21% 9.93% 3.72% 5.46% 3.54% -
ROE 24.61% 13.39% 5.53% 10.53% 4.16% 7.63% 5.96% -
Per Share
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 12.63 9.17 9.49 9.76 10.01 12.67 15.20 -5.98%
EPS 2.76 1.24 0.49 0.96 0.37 0.70 0.54 72.16%
DPS 0.50 0.50 0.50 0.50 0.25 0.50 0.00 -
NAPS 0.1121 0.0933 0.0895 0.092 0.0896 0.0908 0.0904 7.42%
Adjusted Per Share Value based on latest NOSH - 805,651
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 12.63 9.17 9.49 9.76 10.01 12.67 15.20 -5.98%
EPS 2.76 1.24 0.49 0.96 0.37 0.70 0.54 72.16%
DPS 0.50 0.50 0.50 0.50 0.25 0.50 0.00 -
NAPS 0.1121 0.0933 0.0895 0.092 0.0896 0.0908 0.0904 7.42%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 -
Price 0.215 0.125 0.12 0.08 0.065 0.07 0.05 -
P/RPS 1.70 1.36 1.26 0.82 0.65 0.55 0.33 72.62%
P/EPS 7.79 10.01 24.26 8.26 17.45 10.11 9.28 -5.66%
EY 12.83 9.99 4.12 12.11 5.73 9.89 10.78 5.96%
DY 2.33 4.00 4.17 6.25 3.85 7.14 0.00 -
P/NAPS 1.92 1.34 1.34 0.87 0.73 0.77 0.55 51.64%
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 29/08/22 24/02/22 26/08/21 25/02/21 27/08/20 02/03/20 29/08/19 -
Price 0.21 0.13 0.10 0.12 0.07 0.065 0.055 -
P/RPS 1.66 1.42 1.05 1.23 0.70 0.51 0.36 66.36%
P/EPS 7.61 10.41 20.22 12.39 18.79 9.39 10.21 -9.32%
EY 13.14 9.61 4.95 8.07 5.32 10.65 9.80 10.25%
DY 2.38 3.85 5.00 4.17 3.57 7.69 0.00 -
P/NAPS 1.87 1.39 1.12 1.30 0.78 0.72 0.61 45.21%

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