[CARIMIN] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 47.26%
YoY- 4.47%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 78,760 309,431 243,204 186,744 84,696 254,736 181,710 -42.63%
PBT 13,494 49,429 29,533 13,798 8,838 27,425 19,405 -21.45%
Tax -482 -3,151 -1,777 -1,161 -261 -4,359 -2,242 -64.01%
NP 13,012 46,278 27,756 12,637 8,577 23,066 17,163 -16.81%
-
NP to SH 13,019 46,240 27,784 12,654 8,593 23,104 17,177 -16.82%
-
Tax Rate 3.57% 6.37% 6.02% 8.41% 2.95% 15.89% 11.55% -
Total Cost 65,748 263,153 215,448 174,107 76,119 231,670 164,547 -45.65%
-
Net Worth 236,801 229,177 217,249 202,117 197,907 193,978 187,804 16.66%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 8,185 4,677 - - 4,677 - -
Div Payout % - 17.70% 16.84% - - 20.25% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 236,801 229,177 217,249 202,117 197,907 193,978 187,804 16.66%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 16.52% 14.96% 11.41% 6.77% 10.13% 9.05% 9.45% -
ROE 5.50% 20.18% 12.79% 6.26% 4.34% 11.91% 9.15% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.68 132.30 103.99 79.85 36.21 108.92 77.69 -42.63%
EPS 5.57 19.77 11.88 5.41 3.67 9.88 7.34 -16.76%
DPS 0.00 3.50 2.00 0.00 0.00 2.00 0.00 -
NAPS 1.0125 0.9799 0.9289 0.8642 0.8462 0.8294 0.803 16.66%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.68 132.30 103.99 79.85 36.21 108.92 77.69 -42.63%
EPS 5.57 19.77 11.88 5.41 3.67 9.88 7.34 -16.76%
DPS 0.00 3.50 2.00 0.00 0.00 2.00 0.00 -
NAPS 1.0125 0.9799 0.9289 0.8642 0.8462 0.8294 0.803 16.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.82 0.925 0.82 0.81 0.93 0.73 0.65 -
P/RPS 2.43 0.70 0.79 1.01 2.57 0.67 0.84 102.63%
P/EPS 14.73 4.68 6.90 14.97 25.31 7.39 8.85 40.31%
EY 6.79 21.37 14.49 6.68 3.95 13.53 11.30 -28.72%
DY 0.00 3.78 2.44 0.00 0.00 2.74 0.00 -
P/NAPS 0.81 0.94 0.88 0.94 1.10 0.88 0.81 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 22/08/24 24/05/24 22/02/24 30/11/23 18/08/23 24/05/23 -
Price 0.82 0.885 0.995 0.955 0.85 0.87 0.635 -
P/RPS 2.43 0.67 0.96 1.20 2.35 0.80 0.82 105.90%
P/EPS 14.73 4.48 8.38 17.65 23.13 8.81 8.65 42.46%
EY 6.79 22.34 11.94 5.67 4.32 11.35 11.57 -29.83%
DY 0.00 3.95 2.01 0.00 0.00 2.30 0.00 -
P/NAPS 0.81 0.90 1.07 1.11 1.00 1.05 0.79 1.67%

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