[CRG] YoY Annualized Quarter Result on 31-Dec-2019 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
02-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 28.5%
YoY- 210.23%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 114,290 73,850 78,642 102,110 115,398 107,696 1.19%
PBT 28,960 14,414 11,928 9,014 5,182 5,758 38.11%
Tax -7,486 -4,352 -4,122 -3,436 -3,384 -2,284 26.78%
NP 21,474 10,062 7,806 5,578 1,798 3,474 43.92%
-
NP to SH 21,474 10,062 7,806 5,578 1,798 3,474 43.92%
-
Tax Rate 25.85% 30.19% 34.56% 38.12% 65.30% 39.67% -
Total Cost 92,816 63,788 70,836 96,532 113,600 104,222 -2.29%
-
Net Worth 96,678 75,167 74,119 73,153 69,366 0 -
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 20,141 4,028 4,028 4,028 - - -
Div Payout % 93.79% 40.03% 51.60% 72.22% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 96,678 75,167 74,119 73,153 69,366 0 -
NOSH 805,651 805,651 805,651 805,651 805,651 19,988 109.36%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.79% 13.62% 9.93% 5.46% 1.56% 3.23% -
ROE 22.21% 13.39% 10.53% 7.63% 2.59% 0.00% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.19 9.17 9.76 12.67 14.32 538.79 -51.66%
EPS 2.66 1.24 0.96 0.70 0.22 17.38 -31.28%
DPS 2.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.12 0.0933 0.092 0.0908 0.0861 0.00 -
Adjusted Per Share Value based on latest NOSH - 805,651
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.14 9.14 9.73 12.63 14.28 13.32 1.20%
EPS 2.66 1.24 0.97 0.69 0.22 0.43 43.94%
DPS 2.49 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.1196 0.093 0.0917 0.0905 0.0858 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.22 0.125 0.08 0.07 0.025 0.00 -
P/RPS 1.55 1.36 0.82 0.55 0.17 0.00 -
P/EPS 8.25 10.01 8.26 10.11 11.20 0.00 -
EY 12.12 9.99 12.11 9.89 8.93 0.00 -
DY 11.36 4.00 6.25 7.14 0.00 0.00 -
P/NAPS 1.83 1.34 0.87 0.77 0.29 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/23 24/02/22 25/02/21 02/03/20 27/02/19 - -
Price 0.23 0.13 0.12 0.065 0.045 0.00 -
P/RPS 1.62 1.42 1.23 0.51 0.31 0.00 -
P/EPS 8.63 10.41 12.39 9.39 20.16 0.00 -
EY 11.59 9.61 8.07 10.65 4.96 0.00 -
DY 10.87 3.85 4.17 7.69 0.00 0.00 -
P/NAPS 1.92 1.39 1.30 0.72 0.52 0.00 -

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