[CRG] YoY Cumulative Quarter Result on 31-Dec-2018 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -76.17%
YoY- -48.24%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 36,925 39,321 51,055 57,699 53,848 -8.99%
PBT 7,207 5,964 4,507 2,591 2,879 25.76%
Tax -2,176 -2,061 -1,718 -1,692 -1,142 17.47%
NP 5,031 3,903 2,789 899 1,737 30.43%
-
NP to SH 5,031 3,903 2,789 899 1,737 30.43%
-
Tax Rate 30.19% 34.56% 38.12% 65.30% 39.67% -
Total Cost 31,894 35,418 48,266 56,800 52,111 -11.54%
-
Net Worth 75,167 74,119 73,153 69,366 0 -
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 2,014 2,014 2,014 - - -
Div Payout % 40.03% 51.60% 72.22% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 75,167 74,119 73,153 69,366 0 -
NOSH 805,651 805,651 805,651 805,651 19,988 151.80%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.62% 9.93% 5.46% 1.56% 3.23% -
ROE 6.69% 5.27% 3.81% 1.30% 0.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.58 4.88 6.34 7.16 269.40 -63.86%
EPS 0.62 0.48 0.35 0.11 8.69 -48.29%
DPS 0.25 0.25 0.25 0.00 0.00 -
NAPS 0.0933 0.092 0.0908 0.0861 0.00 -
Adjusted Per Share Value based on latest NOSH - 805,651
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.58 4.88 6.34 7.16 6.68 -8.99%
EPS 0.62 0.48 0.35 0.11 0.22 29.54%
DPS 0.25 0.25 0.25 0.00 0.00 -
NAPS 0.0933 0.092 0.0908 0.0861 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.125 0.08 0.07 0.025 0.00 -
P/RPS 2.73 1.64 1.10 0.35 0.00 -
P/EPS 20.02 16.51 20.22 22.40 0.00 -
EY 5.00 6.06 4.95 4.46 0.00 -
DY 2.00 3.13 3.57 0.00 0.00 -
P/NAPS 1.34 0.87 0.77 0.29 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 24/02/22 25/02/21 02/03/20 27/02/19 - -
Price 0.13 0.12 0.065 0.045 0.00 -
P/RPS 2.84 2.46 1.03 0.63 0.00 -
P/EPS 20.82 24.77 18.78 40.33 0.00 -
EY 4.80 4.04 5.33 2.48 0.00 -
DY 1.92 2.08 3.85 0.00 0.00 -
P/NAPS 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