[CARIMIN] QoQ Cumulative Quarter Result on 30-Jun-2022 [#4]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 108.55%
YoY- -48.56%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 181,710 137,175 79,042 227,749 157,777 123,142 65,919 96.71%
PBT 19,405 12,679 7,840 11,273 5,338 7,089 4,606 161.08%
Tax -2,242 -591 -820 -4,005 -2,001 -988 -531 161.46%
NP 17,163 12,088 7,020 7,268 3,337 6,101 4,075 161.03%
-
NP to SH 17,177 12,112 7,054 6,784 3,253 6,137 4,101 160.06%
-
Tax Rate 11.55% 4.66% 10.46% 35.53% 37.49% 13.94% 11.53% -
Total Cost 164,547 125,087 72,022 220,481 154,440 117,041 61,844 92.12%
-
Net Worth 187,804 182,611 177,209 170,193 166,450 169,093 179,898 2.91%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 187,804 182,611 177,209 170,193 166,450 169,093 179,898 2.91%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.45% 8.81% 8.88% 3.19% 2.12% 4.95% 6.18% -
ROE 9.15% 6.63% 3.98% 3.99% 1.95% 3.63% 2.28% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 77.69 58.65 33.80 97.38 67.46 52.65 28.19 96.68%
EPS 7.34 5.18 3.02 2.90 1.39 2.62 1.75 160.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.803 0.7808 0.7577 0.7277 0.7117 0.723 0.7692 2.91%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 77.74 58.69 33.82 97.44 67.50 52.68 28.20 96.72%
EPS 7.35 5.18 3.02 2.90 1.39 2.63 1.75 160.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8035 0.7813 0.7582 0.7281 0.7121 0.7234 0.7697 2.90%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.65 0.62 0.52 0.56 0.625 0.675 0.64 -
P/RPS 0.84 1.06 1.54 0.58 0.93 1.28 2.27 -48.48%
P/EPS 8.85 11.97 17.24 19.31 44.94 25.72 36.50 -61.14%
EY 11.30 8.35 5.80 5.18 2.23 3.89 2.74 157.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.69 0.77 0.88 0.93 0.83 -1.61%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 21/02/23 29/11/22 24/08/22 24/05/22 23/02/22 25/11/21 -
Price 0.635 0.645 0.575 0.605 0.65 0.785 0.615 -
P/RPS 0.82 1.10 1.70 0.62 0.96 1.49 2.18 -47.92%
P/EPS 8.65 12.45 19.06 20.86 46.73 29.92 35.07 -60.70%
EY 11.57 8.03 5.25 4.79 2.14 3.34 2.85 154.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.76 0.83 0.91 1.09 0.80 -0.83%

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