[CRG] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -61.48%
YoY- -45.72%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Revenue 104,845 113,534 101,787 76,460 203,111 122,498 -3.06%
PBT 26,270 31,450 29,033 8,074 13,785 8,497 25.29%
Tax -6,965 -7,597 -6,803 -4,089 -6,443 -4,156 10.86%
NP 19,305 23,853 22,230 3,985 7,342 4,341 34.73%
-
NP to SH 19,305 23,853 22,230 3,985 7,342 4,341 34.73%
-
Tax Rate 26.51% 24.16% 23.43% 50.64% 46.74% 48.91% -
Total Cost 85,540 89,681 79,557 72,475 195,769 118,157 -6.24%
-
Net Worth 111,663 100,142 90,313 72,105 63,317 72,830 8.91%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Div 8,056 14,098 4,028 4,028 2,014 - -
Div Payout % 41.73% 59.11% 18.12% 101.09% 27.43% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Net Worth 111,663 100,142 90,313 72,105 63,317 72,830 8.91%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
NP Margin 18.41% 21.01% 21.84% 5.21% 3.61% 3.54% -
ROE 17.29% 23.82% 24.61% 5.53% 11.60% 5.96% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 13.01 14.09 12.63 9.49 28.74 15.20 -3.06%
EPS 2.40 2.96 2.76 0.49 1.04 0.54 34.71%
DPS 1.00 1.75 0.50 0.50 0.29 0.00 -
NAPS 0.1386 0.1243 0.1121 0.0895 0.0896 0.0904 8.91%
Adjusted Per Share Value based on latest NOSH - 805,651
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
RPS 13.01 14.09 12.63 9.49 28.74 15.20 -3.06%
EPS 2.40 2.96 2.76 0.49 1.04 0.54 34.71%
DPS 1.00 1.75 0.50 0.50 0.29 0.00 -
NAPS 0.1386 0.1243 0.1121 0.0895 0.0896 0.0904 8.91%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 -
Price 0.22 0.20 0.215 0.12 0.065 0.05 -
P/RPS 1.69 1.42 1.70 1.26 0.23 0.33 38.58%
P/EPS 9.18 6.76 7.79 24.26 6.26 9.28 -0.21%
EY 10.89 14.80 12.83 4.12 15.98 10.78 0.20%
DY 4.55 8.75 2.33 4.17 4.38 0.00 -
P/NAPS 1.59 1.61 1.92 1.34 0.73 0.55 23.62%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 CAGR
Date 09/09/24 18/08/23 29/08/22 26/08/21 27/08/20 29/08/19 -
Price 0.29 0.19 0.21 0.10 0.07 0.055 -
P/RPS 2.23 1.35 1.66 1.05 0.24 0.36 43.95%
P/EPS 12.10 6.42 7.61 20.22 6.74 10.21 3.45%
EY 8.26 15.58 13.14 4.95 14.84 9.80 -3.35%
DY 3.45 9.21 2.38 5.00 4.07 0.00 -
P/NAPS 2.09 1.53 1.87 1.12 0.78 0.61 27.89%

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