[CARIMIN] YoY Quarter Result on 30-Jun-2022 [#4]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 222.4%
YoY- 67.46%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 73,026 69,972 40,760 60,884 167,979 46,930 28,359 17.06%
PBT 8,020 5,935 4,892 -1,824 11,283 -15,877 960 42.42%
Tax -2,117 -2,005 -2,893 -2,889 -1,503 -117 624 -
NP 5,903 3,930 1,999 -4,713 9,780 -15,994 1,584 24.50%
-
NP to SH 5,927 3,530 2,108 -5,210 9,706 -15,943 1,486 25.91%
-
Tax Rate 26.40% 33.78% 59.14% - 13.32% - -65.00% -
Total Cost 67,123 66,042 38,761 65,597 158,199 62,924 26,775 16.54%
-
Net Worth 193,978 170,193 175,595 162,638 158,218 133,731 158,686 3.40%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 4,677 - 1,169 - 3,742 - - -
Div Payout % 78.92% - 55.47% - 38.55% - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 193,978 170,193 175,595 162,638 158,218 133,731 158,686 3.40%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.08% 5.62% 4.90% -7.74% 5.82% -34.08% 5.59% -
ROE 3.06% 2.07% 1.20% -3.20% 6.13% -11.92% 0.94% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 31.22 29.92 17.43 26.03 71.82 20.07 12.13 17.05%
EPS 2.53 1.51 0.90 -2.23 4.15 -6.82 0.64 25.73%
DPS 2.00 0.00 0.50 0.00 1.60 0.00 0.00 -
NAPS 0.8294 0.7277 0.7508 0.6954 0.6765 0.5718 0.6785 3.40%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 31.22 29.92 17.43 26.03 71.82 20.07 12.13 17.05%
EPS 2.53 1.51 0.90 -2.23 4.15 -6.82 0.64 25.73%
DPS 2.00 0.00 0.50 0.00 1.60 0.00 0.00 -
NAPS 0.8294 0.7277 0.7508 0.6954 0.6765 0.5718 0.6785 3.40%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.73 0.56 0.64 0.65 0.885 0.27 0.345 -
P/RPS 2.34 1.87 3.67 2.50 1.23 1.35 2.85 -3.23%
P/EPS 28.81 37.10 71.01 -29.18 21.33 -3.96 54.30 -10.02%
EY 3.47 2.70 1.41 -3.43 4.69 -25.25 1.84 11.14%
DY 2.74 0.00 0.78 0.00 1.81 0.00 0.00 -
P/NAPS 0.88 0.77 0.85 0.93 1.31 0.47 0.51 9.51%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 24/08/22 13/09/21 28/08/20 04/09/19 21/08/18 24/08/17 -
Price 0.87 0.605 0.54 0.635 0.935 0.275 0.295 -
P/RPS 2.79 2.02 3.10 2.44 1.30 1.37 2.43 2.32%
P/EPS 34.33 40.08 59.91 -28.51 22.53 -4.03 46.43 -4.90%
EY 2.91 2.49 1.67 -3.51 4.44 -24.79 2.15 5.17%
DY 2.30 0.00 0.93 0.00 1.71 0.00 0.00 -
P/NAPS 1.05 0.83 0.72 0.91 1.38 0.48 0.43 16.03%

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