[CRG] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -46.2%
YoY- -30.87%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Revenue 73,850 76,460 78,642 80,613 102,110 122,498 115,398 -13.81%
PBT 14,414 8,074 11,928 5,288 9,014 8,497 5,182 40.59%
Tax -4,352 -4,089 -4,122 -2,287 -3,436 -4,156 -3,384 8.73%
NP 10,062 3,985 7,806 3,001 5,578 4,341 1,798 77.44%
-
NP to SH 10,062 3,985 7,806 3,001 5,578 4,341 1,798 77.44%
-
Tax Rate 30.19% 50.64% 34.56% 43.25% 38.12% 48.91% 65.30% -
Total Cost 63,788 72,475 70,836 77,612 96,532 118,157 113,600 -17.48%
-
Net Worth 75,167 72,105 74,119 72,186 73,153 72,830 69,366 2.71%
Dividend
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Div 4,028 4,028 4,028 2,014 4,028 - - -
Div Payout % 40.03% 101.09% 51.60% 67.12% 72.22% - - -
Equity
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Net Worth 75,167 72,105 74,119 72,186 73,153 72,830 69,366 2.71%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
NP Margin 13.62% 5.21% 9.93% 3.72% 5.46% 3.54% 1.56% -
ROE 13.39% 5.53% 10.53% 4.16% 7.63% 5.96% 2.59% -
Per Share
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 9.17 9.49 9.76 10.01 12.67 15.20 14.32 -13.79%
EPS 1.24 0.49 0.96 0.37 0.70 0.54 0.22 77.87%
DPS 0.50 0.50 0.50 0.25 0.50 0.00 0.00 -
NAPS 0.0933 0.0895 0.092 0.0896 0.0908 0.0904 0.0861 2.71%
Adjusted Per Share Value based on latest NOSH - 805,651
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 9.17 9.49 9.76 10.01 12.67 15.20 14.32 -13.79%
EPS 1.24 0.49 0.96 0.37 0.70 0.54 0.22 77.87%
DPS 0.50 0.50 0.50 0.25 0.50 0.00 0.00 -
NAPS 0.0933 0.0895 0.092 0.0896 0.0908 0.0904 0.0861 2.71%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 -
Price 0.125 0.12 0.08 0.065 0.07 0.05 0.025 -
P/RPS 1.36 1.26 0.82 0.65 0.55 0.33 0.17 99.87%
P/EPS 10.01 24.26 8.26 17.45 10.11 9.28 11.20 -3.67%
EY 9.99 4.12 12.11 5.73 9.89 10.78 8.93 3.80%
DY 4.00 4.17 6.25 3.85 7.14 0.00 0.00 -
P/NAPS 1.34 1.34 0.87 0.73 0.77 0.55 0.29 66.48%
Price Multiplier on Announcement Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 24/02/22 26/08/21 25/02/21 27/08/20 02/03/20 29/08/19 27/02/19 -
Price 0.13 0.10 0.12 0.07 0.065 0.055 0.045 -
P/RPS 1.42 1.05 1.23 0.70 0.51 0.36 0.31 65.99%
P/EPS 10.41 20.22 12.39 18.79 9.39 10.21 20.16 -19.75%
EY 9.61 4.95 8.07 5.32 10.65 9.80 4.96 24.64%
DY 3.85 5.00 4.17 3.57 7.69 0.00 0.00 -
P/NAPS 1.39 1.12 1.30 0.78 0.72 0.61 0.52 38.74%

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