[CARIMIN] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -10.73%
YoY- 8.31%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 210,369 246,284 263,676 165,208 165,930 202,994 253,648 -11.73%
PBT 7,117 14,178 18,424 19,238 19,129 26,676 35,176 -65.56%
Tax -2,668 -1,976 -2,124 -6,087 -4,260 -4,508 -7,308 -48.95%
NP 4,449 12,202 16,300 13,151 14,869 22,168 27,868 -70.60%
-
NP to SH 4,337 12,274 16,404 13,189 14,774 22,038 27,708 -70.98%
-
Tax Rate 37.49% 13.94% 11.53% 31.64% 22.27% 16.90% 20.78% -
Total Cost 205,920 234,082 247,376 152,057 151,061 180,826 225,780 -5.95%
-
Net Worth 166,450 169,093 179,898 175,595 173,420 173,303 170,333 -1.52%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 2,338 1,559 2,338 4,677 -
Div Payout % - - - 17.73% 10.55% 10.61% 16.88% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 166,450 169,093 179,898 175,595 173,420 173,303 170,333 -1.52%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.12% 4.95% 6.18% 7.96% 8.96% 10.92% 10.99% -
ROE 2.61% 7.26% 9.12% 7.51% 8.52% 12.72% 16.27% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 89.95 105.30 112.74 70.64 70.95 86.79 108.45 -11.73%
EPS 1.85 5.24 7.00 5.64 6.32 9.42 11.84 -71.02%
DPS 0.00 0.00 0.00 1.00 0.67 1.00 2.00 -
NAPS 0.7117 0.723 0.7692 0.7508 0.7415 0.741 0.7283 -1.52%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 89.95 105.30 112.74 70.64 70.95 86.79 108.45 -11.73%
EPS 1.85 5.24 7.00 5.64 6.32 9.42 11.84 -71.02%
DPS 0.00 0.00 0.00 1.00 0.67 1.00 2.00 -
NAPS 0.7117 0.723 0.7692 0.7508 0.7415 0.741 0.7283 -1.52%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.625 0.675 0.64 0.64 0.675 0.665 0.53 -
P/RPS 0.69 0.64 0.57 0.91 0.95 0.77 0.49 25.65%
P/EPS 33.70 12.86 9.12 11.35 10.69 7.06 4.47 284.96%
EY 2.97 7.77 10.96 8.81 9.36 14.17 22.35 -73.99%
DY 0.00 0.00 0.00 1.56 0.99 1.50 3.77 -
P/NAPS 0.88 0.93 0.83 0.85 0.91 0.90 0.73 13.28%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 23/02/22 25/11/21 13/09/21 20/05/21 22/02/21 26/11/20 -
Price 0.65 0.785 0.615 0.54 0.655 0.765 0.655 -
P/RPS 0.72 0.75 0.55 0.76 0.92 0.88 0.60 12.93%
P/EPS 35.05 14.96 8.77 9.58 10.37 8.12 5.53 242.87%
EY 2.85 6.69 11.40 10.44 9.64 12.32 18.09 -70.86%
DY 0.00 0.00 0.00 1.85 1.02 1.31 3.05 -
P/NAPS 0.91 1.09 0.80 0.72 0.88 1.03 0.90 0.74%

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