[CARIMIN] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 93.32%
YoY- -78.33%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 186,853 167,715 165,208 185,332 215,901 284,945 373,776 -36.93%
PBT 12,989 15,050 19,238 12,522 8,919 12,264 17,596 -18.27%
Tax -4,820 -4,790 -6,086 -6,082 -6,373 -6,997 -6,808 -20.51%
NP 8,169 10,260 13,152 6,440 2,546 5,267 10,788 -16.88%
-
NP to SH 8,307 10,363 13,189 5,871 3,037 6,996 12,177 -22.45%
-
Tax Rate 37.11% 31.83% 31.64% 48.57% 71.45% 57.05% 38.69% -
Total Cost 178,684 157,455 152,056 178,892 213,355 279,678 362,988 -37.57%
-
Net Worth 169,093 179,898 175,595 173,420 173,303 170,333 162,638 2.62%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,169 1,169 2,338 1,169 1,169 3,975 2,806 -44.13%
Div Payout % 14.08% 11.28% 17.73% 19.92% 38.50% 56.83% 23.05% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 169,093 179,898 175,595 173,420 173,303 170,333 162,638 2.62%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.37% 6.12% 7.96% 3.47% 1.18% 1.85% 2.89% -
ROE 4.91% 5.76% 7.51% 3.39% 1.75% 4.11% 7.49% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 79.89 71.71 70.64 79.24 92.31 121.83 159.82 -36.93%
EPS 3.55 4.43 5.64 2.51 1.30 2.99 5.21 -22.51%
DPS 0.50 0.50 1.00 0.50 0.50 1.70 1.20 -44.12%
NAPS 0.723 0.7692 0.7508 0.7415 0.741 0.7283 0.6954 2.62%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 79.94 71.75 70.68 79.29 92.37 121.91 159.91 -36.93%
EPS 3.55 4.43 5.64 2.51 1.30 2.99 5.21 -22.51%
DPS 0.50 0.50 1.00 0.50 0.50 1.70 1.20 -44.12%
NAPS 0.7234 0.7697 0.7513 0.742 0.7415 0.7287 0.6958 2.61%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.675 0.64 0.64 0.675 0.665 0.53 0.65 -
P/RPS 0.84 0.89 0.91 0.85 0.72 0.44 0.41 61.10%
P/EPS 19.00 14.44 11.35 26.89 51.21 17.72 12.48 32.23%
EY 5.26 6.92 8.81 3.72 1.95 5.64 8.01 -24.39%
DY 0.74 0.78 1.56 0.74 0.75 3.21 1.85 -45.62%
P/NAPS 0.93 0.83 0.85 0.91 0.90 0.73 0.93 0.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 13/09/21 20/05/21 22/02/21 26/11/20 28/08/20 -
Price 0.785 0.615 0.54 0.655 0.765 0.655 0.635 -
P/RPS 0.98 0.86 0.76 0.83 0.83 0.54 0.40 81.44%
P/EPS 22.10 13.88 9.58 26.09 58.91 21.90 12.20 48.44%
EY 4.52 7.20 10.44 3.83 1.70 4.57 8.20 -32.69%
DY 0.64 0.81 1.85 0.76 0.65 2.60 1.89 -51.32%
P/NAPS 1.09 0.80 0.72 0.88 1.03 0.90 0.91 12.74%

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