[CARIMIN] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -64.66%
YoY- -70.64%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 274,350 316,168 227,749 210,369 246,284 263,676 165,208 40.10%
PBT 25,358 31,360 11,273 7,117 14,178 18,424 19,238 20.15%
Tax -1,182 -3,280 -4,005 -2,668 -1,976 -2,124 -6,087 -66.36%
NP 24,176 28,080 7,268 4,449 12,202 16,300 13,151 49.90%
-
NP to SH 24,224 28,216 6,784 4,337 12,274 16,404 13,189 49.81%
-
Tax Rate 4.66% 10.46% 35.53% 37.49% 13.94% 11.53% 31.64% -
Total Cost 250,174 288,088 220,481 205,920 234,082 247,376 152,057 39.23%
-
Net Worth 182,611 177,209 170,193 166,450 169,093 179,898 175,595 2.63%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - 2,338 -
Div Payout % - - - - - - 17.73% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 182,611 177,209 170,193 166,450 169,093 179,898 175,595 2.63%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.81% 8.88% 3.19% 2.12% 4.95% 6.18% 7.96% -
ROE 13.27% 15.92% 3.99% 2.61% 7.26% 9.12% 7.51% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 117.30 135.19 97.38 89.95 105.30 112.74 70.64 40.09%
EPS 10.36 12.08 2.90 1.85 5.24 7.00 5.64 49.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.7808 0.7577 0.7277 0.7117 0.723 0.7692 0.7508 2.63%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 117.38 135.27 97.44 90.00 105.37 112.81 70.68 40.10%
EPS 10.36 12.07 2.90 1.86 5.25 7.02 5.64 49.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.7813 0.7582 0.7281 0.7121 0.7234 0.7697 0.7513 2.63%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.62 0.52 0.56 0.625 0.675 0.64 0.64 -
P/RPS 0.53 0.38 0.58 0.69 0.64 0.57 0.91 -30.19%
P/EPS 5.99 4.31 19.31 33.70 12.86 9.12 11.35 -34.61%
EY 16.71 23.20 5.18 2.97 7.77 10.96 8.81 53.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
P/NAPS 0.79 0.69 0.77 0.88 0.93 0.83 0.85 -4.75%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 29/11/22 24/08/22 24/05/22 23/02/22 25/11/21 13/09/21 -
Price 0.645 0.575 0.605 0.65 0.785 0.615 0.54 -
P/RPS 0.55 0.43 0.62 0.72 0.75 0.55 0.76 -19.34%
P/EPS 6.23 4.77 20.86 35.05 14.96 8.77 9.58 -24.88%
EY 16.06 20.98 4.79 2.85 6.69 11.40 10.44 33.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 0.83 0.76 0.83 0.91 1.09 0.80 0.72 9.91%

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