[CRG] QoQ Annualized Quarter Result on 30-Sep-2024 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
13-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -51.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 CAGR
Revenue 79,328 104,845 99,074 0 113,534 114,290 101,787 -10.46%
PBT 12,796 26,270 22,376 0 31,450 28,960 29,033 -30.46%
Tax -3,420 -6,965 -6,256 0 -7,597 -7,486 -6,803 -26.28%
NP 9,376 19,305 16,120 0 23,853 21,474 22,230 -31.80%
-
NP to SH 9,376 19,305 16,120 0 23,853 21,474 22,230 -31.80%
-
Tax Rate 26.73% 26.51% 27.96% - 24.16% 25.85% 23.43% -
Total Cost 69,952 85,540 82,954 0 89,681 92,816 79,557 -5.54%
-
Net Worth 110,329 111,663 104,251 0 100,142 96,678 90,313 9.28%
Dividend
30/09/24 30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 CAGR
Div 16,165 8,056 8,056 - 14,098 20,141 4,028 85.20%
Div Payout % 172.41% 41.73% 49.98% - 59.11% 93.79% 18.12% -
Equity
30/09/24 30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 CAGR
Net Worth 110,329 111,663 104,251 0 100,142 96,678 90,313 9.28%
NOSH 808,275 805,651 805,651 805,651 805,651 805,651 805,651 0.14%
Ratio Analysis
30/09/24 30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 CAGR
NP Margin 11.82% 18.41% 16.27% 0.00% 21.01% 18.79% 21.84% -
ROE 8.50% 17.29% 15.46% 0.00% 23.82% 22.21% 24.61% -
Per Share
30/09/24 30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 CAGR
RPS 9.81 13.01 12.30 0.00 14.09 14.19 12.63 -10.60%
EPS 1.16 2.40 2.00 0.00 2.96 2.66 2.76 -31.91%
DPS 2.00 1.00 1.00 0.00 1.75 2.50 0.50 84.93%
NAPS 0.1365 0.1386 0.1294 0.00 0.1243 0.12 0.1121 9.12%
Adjusted Per Share Value based on latest NOSH - 808,275
30/09/24 30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 CAGR
RPS 9.81 12.97 12.26 0.00 14.05 14.14 12.59 -10.47%
EPS 1.16 2.39 1.99 0.00 2.95 2.66 2.75 -31.80%
DPS 2.00 1.00 1.00 0.00 1.74 2.49 0.50 84.93%
NAPS 0.1365 0.1381 0.129 0.00 0.1239 0.1196 0.1117 9.29%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 CAGR
Date 30/09/24 28/06/24 29/12/23 29/09/23 30/06/23 30/12/22 30/06/22 -
Price 0.27 0.22 0.215 0.22 0.20 0.22 0.215 -
P/RPS 2.75 1.69 1.75 0.00 1.42 1.55 1.70 23.77%
P/EPS 23.28 9.18 10.75 0.00 6.76 8.25 7.79 62.50%
EY 4.30 10.89 9.31 0.00 14.80 12.12 12.83 -38.41%
DY 7.41 4.55 4.65 0.00 8.75 11.36 2.33 67.04%
P/NAPS 1.98 1.59 1.66 0.00 1.61 1.83 1.92 1.37%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/12/23 30/09/23 30/06/23 31/12/22 30/06/22 CAGR
Date 13/12/24 09/09/24 28/02/24 - 18/08/23 27/02/23 29/08/22 -
Price 0.29 0.29 0.21 0.00 0.19 0.23 0.21 -
P/RPS 2.95 2.23 1.71 0.00 1.35 1.62 1.66 29.04%
P/EPS 25.00 12.10 10.50 0.00 6.42 8.63 7.61 69.46%
EY 4.00 8.26 9.53 0.00 15.58 11.59 13.14 -40.99%
DY 6.90 3.45 4.76 0.00 9.21 10.87 2.38 60.33%
P/NAPS 2.12 2.09 1.62 0.00 1.53 1.92 1.87 5.72%

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