[CARIMIN] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -68.91%
YoY- -40.8%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 78,760 84,696 79,042 65,919 63,412 152,243 84,087 -1.08%
PBT 13,494 8,838 7,840 4,606 8,794 14,126 11,643 2.48%
Tax -482 -261 -820 -531 -1,827 -1,638 -114 27.13%
NP 13,012 8,577 7,020 4,075 6,967 12,488 11,529 2.03%
-
NP to SH 13,019 8,593 7,054 4,101 6,927 12,108 11,716 1.77%
-
Tax Rate 3.57% 2.95% 10.46% 11.53% 20.78% 11.60% 0.98% -
Total Cost 65,748 76,119 72,022 61,844 56,445 139,755 72,558 -1.62%
-
Net Worth 236,801 197,907 177,209 179,898 170,333 165,632 145,168 8.48%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - 1,169 - - -
Div Payout % - - - - 16.88% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 236,801 197,907 177,209 179,898 170,333 165,632 145,168 8.48%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.52% 10.13% 8.88% 6.18% 10.99% 8.20% 13.71% -
ROE 5.50% 4.34% 3.98% 2.28% 4.07% 7.31% 8.07% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 33.68 36.21 33.80 28.19 27.11 65.10 35.95 -1.08%
EPS 5.57 3.67 3.02 1.75 2.96 5.18 5.01 1.78%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.0125 0.8462 0.7577 0.7692 0.7283 0.7082 0.6207 8.48%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 33.68 36.21 33.80 28.19 27.11 65.10 35.95 -1.08%
EPS 5.57 3.67 3.02 1.75 2.96 5.18 5.01 1.78%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.0125 0.8462 0.7577 0.7692 0.7283 0.7082 0.6207 8.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.82 0.93 0.52 0.64 0.53 1.05 0.255 -
P/RPS 2.43 2.57 1.54 2.27 1.95 1.61 0.71 22.73%
P/EPS 14.73 25.31 17.24 36.50 17.89 20.28 5.09 19.35%
EY 6.79 3.95 5.80 2.74 5.59 4.93 19.64 -16.21%
DY 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 0.81 1.10 0.69 0.83 0.73 1.48 0.41 12.00%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 30/11/23 29/11/22 25/11/21 26/11/20 27/11/19 29/11/18 -
Price 0.82 0.85 0.575 0.615 0.655 1.27 0.295 -
P/RPS 2.43 2.35 1.70 2.18 2.42 1.95 0.82 19.82%
P/EPS 14.73 23.13 19.06 35.07 22.11 24.53 5.89 16.48%
EY 6.79 4.32 5.25 2.85 4.52 4.08 16.98 -14.15%
DY 0.00 0.00 0.00 0.00 0.76 0.00 0.00 -
P/NAPS 0.81 1.00 0.76 0.80 0.90 1.79 0.48 9.10%

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