[CARIMIN] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -14.15%
YoY- 97.36%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 338,784 254,736 242,280 274,350 316,168 227,749 210,369 37.35%
PBT 35,352 27,425 25,873 25,358 31,360 11,273 7,117 190.84%
Tax -1,044 -4,359 -2,989 -1,182 -3,280 -4,005 -2,668 -46.47%
NP 34,308 23,066 22,884 24,176 28,080 7,268 4,449 289.83%
-
NP to SH 34,372 23,104 22,902 24,224 28,216 6,784 4,337 297.00%
-
Tax Rate 2.95% 15.89% 11.55% 4.66% 10.46% 35.53% 37.49% -
Total Cost 304,476 231,670 219,396 250,174 288,088 220,481 205,920 29.75%
-
Net Worth 197,907 193,978 187,804 182,611 177,209 170,193 166,450 12.22%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 4,677 - - - - - -
Div Payout % - 20.25% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 197,907 193,978 187,804 182,611 177,209 170,193 166,450 12.22%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.13% 9.05% 9.45% 8.81% 8.88% 3.19% 2.12% -
ROE 17.37% 11.91% 12.19% 13.27% 15.92% 3.99% 2.61% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 144.86 108.92 103.59 117.30 135.19 97.38 89.95 37.35%
EPS 14.68 9.88 9.79 10.36 12.08 2.90 1.85 297.33%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8462 0.8294 0.803 0.7808 0.7577 0.7277 0.7117 12.22%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 144.86 108.92 103.59 117.30 135.19 97.38 89.95 37.35%
EPS 14.68 9.88 9.79 10.36 12.08 2.90 1.85 297.33%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8462 0.8294 0.803 0.7808 0.7577 0.7277 0.7117 12.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.93 0.73 0.65 0.62 0.52 0.56 0.625 -
P/RPS 0.64 0.67 0.63 0.53 0.38 0.58 0.69 -4.88%
P/EPS 6.33 7.39 6.64 5.99 4.31 19.31 33.70 -67.16%
EY 15.80 13.53 15.07 16.71 23.20 5.18 2.97 204.43%
DY 0.00 2.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.88 0.81 0.79 0.69 0.77 0.88 16.02%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 18/08/23 24/05/23 21/02/23 29/11/22 24/08/22 24/05/22 -
Price 0.85 0.87 0.635 0.645 0.575 0.605 0.65 -
P/RPS 0.59 0.80 0.61 0.55 0.43 0.62 0.72 -12.42%
P/EPS 5.78 8.81 6.48 6.23 4.77 20.86 35.05 -69.89%
EY 17.29 11.35 15.42 16.06 20.98 4.79 2.85 232.26%
DY 0.00 2.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 0.79 0.83 0.76 0.83 0.91 6.48%

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