[CRG] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -19.9%
YoY- 69.13%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
TTM Result
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 74,064 76,460 184,733 203,111 234,876 122,498 -18.18%
PBT 9,317 8,074 17,158 13,785 16,585 8,497 3.74%
Tax -4,204 -4,089 -6,812 -6,443 -7,419 -4,156 0.45%
NP 5,113 3,985 10,346 7,342 9,166 4,341 6.74%
-
NP to SH 5,113 3,985 10,346 7,342 9,166 4,341 6.74%
-
Tax Rate 45.12% 50.64% 39.70% 46.74% 44.73% 48.91% -
Total Cost 68,951 72,475 174,387 195,769 225,710 118,157 -19.33%
-
Net Worth 75,167 72,105 74,807 63,317 7,235,462 72,830 1.26%
Dividend
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div 4,028 4,028 4,046 2,014 1,992 - -
Div Payout % 78.78% 101.09% 39.12% 27.43% 21.73% - -
Equity
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 75,167 72,105 74,807 63,317 7,235,462 72,830 1.26%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 6.90% 5.21% 5.60% 3.61% 3.90% 3.54% -
ROE 6.80% 5.53% 13.83% 11.60% 0.13% 5.96% -
Per Share
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 9.19 9.49 22.72 28.74 29.48 15.20 -18.18%
EPS 0.63 0.49 1.27 1.04 1.15 0.54 6.34%
DPS 0.50 0.50 0.50 0.29 0.25 0.00 -
NAPS 0.0933 0.0895 0.092 0.0896 9.08 0.0904 1.26%
Adjusted Per Share Value based on latest NOSH - 805,651
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 9.19 9.49 22.72 28.74 29.48 15.20 -18.18%
EPS 0.63 0.49 1.27 1.04 1.15 0.54 6.34%
DPS 0.50 0.50 0.50 0.29 0.25 0.00 -
NAPS 0.0933 0.0895 0.092 0.0896 9.08 0.0904 1.26%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 -
Price 0.125 0.12 0.08 0.065 0.07 0.05 -
P/RPS 1.36 1.26 0.35 0.23 0.24 0.33 75.92%
P/EPS 19.70 24.26 6.29 6.26 6.09 9.28 35.02%
EY 5.08 4.12 15.90 15.98 16.43 10.78 -25.92%
DY 4.00 4.17 6.25 4.38 3.57 0.00 -
P/NAPS 1.34 1.34 0.87 0.73 0.01 0.55 42.65%
Price Multiplier on Announcement Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 24/02/22 26/08/21 25/02/21 27/08/20 - 29/08/19 -
Price 0.13 0.10 0.00 0.07 0.00 0.055 -
P/RPS 1.41 1.05 0.00 0.24 0.00 0.36 72.39%
P/EPS 20.48 20.22 0.00 6.74 0.00 10.21 32.00%
EY 4.88 4.95 0.00 14.84 0.00 9.80 -24.28%
DY 3.85 5.00 0.00 4.07 0.00 0.00 -
P/NAPS 1.39 1.12 0.00 0.78 0.00 0.61 38.89%

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