[CRG] QoQ Quarter Result on 31-Dec-2022 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- -37.57%
YoY- 113.42%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 55,308 49,537 56,389 57,145 64,862 36,925 37,139 14.18%
PBT 15,082 11,188 16,970 14,480 21,826 7,207 2,110 92.51%
Tax -3,837 -3,128 -3,854 -3,743 -4,627 -2,176 -2,028 23.65%
NP 11,245 8,060 13,116 10,737 17,199 5,031 82 414.91%
-
NP to SH 11,245 8,060 13,116 10,737 17,199 5,031 82 414.91%
-
Tax Rate 25.44% 27.96% 22.71% 25.85% 21.20% 30.19% 96.11% -
Total Cost 44,063 41,477 43,273 46,408 47,663 31,894 37,057 5.93%
-
Net Worth 111,663 104,251 100,142 96,678 90,313 75,167 72,105 15.67%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div 4,028 4,028 4,028 10,070 2,014 2,014 2,014 25.96%
Div Payout % 35.82% 49.98% 30.71% 93.79% 11.71% 40.03% 2,456.25% -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 111,663 104,251 100,142 96,678 90,313 75,167 72,105 15.67%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 20.33% 16.27% 23.26% 18.79% 26.52% 13.62% 0.22% -
ROE 10.07% 7.73% 13.10% 11.11% 19.04% 6.69% 0.11% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 6.87 6.15 7.00 7.09 8.05 4.58 4.61 14.20%
EPS 1.40 1.00 1.63 1.33 2.13 0.62 0.01 418.46%
DPS 0.50 0.50 0.50 1.25 0.25 0.25 0.25 25.96%
NAPS 0.1386 0.1294 0.1243 0.12 0.1121 0.0933 0.0895 15.67%
Adjusted Per Share Value based on latest NOSH - 805,651
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 6.87 6.15 7.00 7.09 8.05 4.58 4.61 14.20%
EPS 1.40 1.00 1.63 1.33 2.13 0.62 0.01 418.46%
DPS 0.50 0.50 0.50 1.25 0.25 0.25 0.25 25.96%
NAPS 0.1386 0.1294 0.1243 0.12 0.1121 0.0933 0.0895 15.67%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.22 0.215 0.20 0.22 0.215 0.125 0.12 -
P/RPS 3.20 3.50 2.86 3.10 2.67 2.73 2.60 7.15%
P/EPS 15.76 21.49 12.29 16.51 10.07 20.02 1,179.00 -76.23%
EY 6.34 4.65 8.14 6.06 9.93 5.00 0.08 328.96%
DY 2.27 2.33 2.50 5.68 1.16 2.00 2.08 2.95%
P/NAPS 1.59 1.66 1.61 1.83 1.92 1.34 1.34 5.86%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 09/09/24 28/02/24 18/08/23 27/02/23 29/08/22 24/02/22 26/08/21 -
Price 0.29 0.21 0.19 0.23 0.21 0.13 0.10 -
P/RPS 4.22 3.42 2.71 3.24 2.61 2.84 2.17 24.79%
P/EPS 20.78 20.99 11.67 17.26 9.84 20.82 982.50 -72.31%
EY 4.81 4.76 8.57 5.79 10.17 4.80 0.10 263.24%
DY 1.72 2.38 2.63 5.43 1.19 1.92 2.50 -11.70%
P/NAPS 2.09 1.62 1.53 1.92 1.87 1.39 1.12 23.09%

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