[CARIMIN] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -42.5%
YoY- -9.02%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 202,994 253,648 373,776 417,189 518,744 608,972 443,005 -40.42%
PBT 26,676 35,176 17,596 25,894 44,032 56,504 31,093 -9.66%
Tax -4,508 -7,308 -6,809 -5,228 -5,382 -6,552 -2,521 47.06%
NP 22,168 27,868 10,787 20,666 38,650 49,952 28,572 -15.49%
-
NP to SH 22,038 27,708 12,177 23,182 40,318 48,432 28,816 -16.30%
-
Tax Rate 16.90% 20.78% 38.70% 20.19% 12.22% 11.60% 8.11% -
Total Cost 180,826 225,780 362,989 396,522 480,094 559,020 414,433 -42.32%
-
Net Worth 173,303 170,333 162,638 167,994 173,654 165,632 158,218 6.22%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,338 4,677 2,806 3,742 5,613 - 7,016 -51.77%
Div Payout % 10.61% 16.88% 23.05% 16.14% 13.92% - 24.35% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 173,303 170,333 162,638 167,994 173,654 165,632 158,218 6.22%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.92% 10.99% 2.89% 4.95% 7.45% 8.20% 6.45% -
ROE 12.72% 16.27% 7.49% 13.80% 23.22% 29.24% 18.21% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 86.79 108.45 159.82 178.38 221.80 260.38 189.42 -40.42%
EPS 9.42 11.84 5.21 9.91 17.24 20.72 12.32 -16.31%
DPS 1.00 2.00 1.20 1.60 2.40 0.00 3.00 -51.76%
NAPS 0.741 0.7283 0.6954 0.7183 0.7425 0.7082 0.6765 6.22%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 86.79 108.45 159.82 178.38 221.80 260.38 189.42 -40.42%
EPS 9.42 11.84 5.21 9.91 17.24 20.72 12.32 -16.31%
DPS 1.00 2.00 1.20 1.60 2.40 0.00 3.00 -51.76%
NAPS 0.741 0.7283 0.6954 0.7183 0.7425 0.7082 0.6765 6.22%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.665 0.53 0.65 0.535 1.32 1.05 0.885 -
P/RPS 0.77 0.49 0.41 0.30 0.60 0.40 0.47 38.76%
P/EPS 7.06 4.47 12.48 5.40 7.66 5.07 7.18 -1.11%
EY 14.17 22.35 8.01 18.53 13.06 19.72 13.92 1.18%
DY 1.50 3.77 1.85 2.99 1.82 0.00 3.39 -41.78%
P/NAPS 0.90 0.73 0.93 0.74 1.78 1.48 1.31 -22.05%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 26/11/20 28/08/20 18/05/20 20/02/20 27/11/19 04/09/19 -
Price 0.765 0.655 0.635 0.795 1.15 1.27 0.935 -
P/RPS 0.88 0.60 0.40 0.45 0.52 0.49 0.49 47.48%
P/EPS 8.12 5.53 12.20 8.02 6.67 6.13 7.59 4.58%
EY 12.32 18.09 8.20 12.47 14.99 16.31 13.18 -4.37%
DY 1.31 3.05 1.89 2.01 2.09 0.00 3.21 -44.83%
P/NAPS 1.03 0.90 0.91 1.11 1.55 1.79 1.38 -17.64%

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