[CARIMIN] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 59.07%
YoY- -45.34%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 186,744 137,175 123,142 101,497 259,372 180,342 64,988 19.22%
PBT 13,798 12,679 7,089 13,338 22,016 16,970 -3,368 -
Tax -1,161 -591 -988 -2,254 -2,691 -227 -454 16.93%
NP 12,637 12,088 6,101 11,084 19,325 16,743 -3,822 -
-
NP to SH 12,654 12,112 6,137 11,019 20,159 16,979 -3,884 -
-
Tax Rate 8.41% 4.66% 13.94% 16.90% 12.22% 1.34% - -
Total Cost 174,107 125,087 117,041 90,413 240,047 163,599 68,810 16.72%
-
Net Worth 202,117 182,611 169,093 173,303 173,654 149,611 154,920 4.52%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 1,169 2,806 - - -
Div Payout % - - - 10.61% 13.92% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 202,117 182,611 169,093 173,303 173,654 149,611 154,920 4.52%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.77% 8.81% 4.95% 10.92% 7.45% 9.28% -5.88% -
ROE 6.26% 6.63% 3.63% 6.36% 11.61% 11.35% -2.51% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 79.85 58.65 52.65 43.40 110.90 77.11 27.79 19.22%
EPS 5.41 5.18 2.62 4.71 8.62 7.26 -1.66 -
DPS 0.00 0.00 0.00 0.50 1.20 0.00 0.00 -
NAPS 0.8642 0.7808 0.723 0.741 0.7425 0.6397 0.6624 4.52%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 79.90 58.69 52.68 43.42 110.97 77.16 27.80 19.22%
EPS 5.41 5.18 2.63 4.71 8.62 7.26 -1.66 -
DPS 0.00 0.00 0.00 0.50 1.20 0.00 0.00 -
NAPS 0.8647 0.7813 0.7234 0.7415 0.743 0.6401 0.6628 4.52%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.81 0.62 0.675 0.665 1.32 0.405 0.355 -
P/RPS 1.01 1.06 1.28 1.53 1.19 0.53 1.28 -3.86%
P/EPS 14.97 11.97 25.72 14.11 15.31 5.58 -21.38 -
EY 6.68 8.35 3.89 7.08 6.53 17.93 -4.68 -
DY 0.00 0.00 0.00 0.75 0.91 0.00 0.00 -
P/NAPS 0.94 0.79 0.93 0.90 1.78 0.63 0.54 9.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 21/02/23 23/02/22 22/02/21 20/02/20 21/02/19 23/02/18 -
Price 0.955 0.645 0.785 0.765 1.15 0.845 0.375 -
P/RPS 1.20 1.10 1.49 1.76 1.04 1.10 1.35 -1.94%
P/EPS 17.65 12.45 29.92 16.24 13.34 11.64 -22.58 -
EY 5.67 8.03 3.34 6.16 7.50 8.59 -4.43 -
DY 0.00 0.00 0.00 0.65 1.04 0.00 0.00 -
P/NAPS 1.11 0.83 1.09 1.03 1.55 1.32 0.57 11.74%

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