[CARIMIN] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 315.92%
YoY- 72.01%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 254,736 242,280 274,350 316,168 227,749 210,369 246,284 2.28%
PBT 27,425 25,873 25,358 31,360 11,273 7,117 14,178 55.43%
Tax -4,359 -2,989 -1,182 -3,280 -4,005 -2,668 -1,976 69.70%
NP 23,066 22,884 24,176 28,080 7,268 4,449 12,202 53.06%
-
NP to SH 23,104 22,902 24,224 28,216 6,784 4,337 12,274 52.62%
-
Tax Rate 15.89% 11.55% 4.66% 10.46% 35.53% 37.49% 13.94% -
Total Cost 231,670 219,396 250,174 288,088 220,481 205,920 234,082 -0.69%
-
Net Worth 193,978 187,804 182,611 177,209 170,193 166,450 169,093 9.61%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 4,677 - - - - - - -
Div Payout % 20.25% - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 193,978 187,804 182,611 177,209 170,193 166,450 169,093 9.61%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.05% 9.45% 8.81% 8.88% 3.19% 2.12% 4.95% -
ROE 11.91% 12.19% 13.27% 15.92% 3.99% 2.61% 7.26% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 108.92 103.59 117.30 135.19 97.38 89.95 105.30 2.28%
EPS 9.88 9.79 10.36 12.08 2.90 1.85 5.24 52.79%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8294 0.803 0.7808 0.7577 0.7277 0.7117 0.723 9.61%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 108.99 103.66 117.38 135.27 97.44 90.00 105.37 2.28%
EPS 9.88 9.80 10.36 12.07 2.90 1.86 5.25 52.60%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8299 0.8035 0.7813 0.7582 0.7281 0.7121 0.7234 9.61%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.73 0.65 0.62 0.52 0.56 0.625 0.675 -
P/RPS 0.67 0.63 0.53 0.38 0.58 0.69 0.64 3.10%
P/EPS 7.39 6.64 5.99 4.31 19.31 33.70 12.86 -30.95%
EY 13.53 15.07 16.71 23.20 5.18 2.97 7.77 44.88%
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.79 0.69 0.77 0.88 0.93 -3.62%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 24/05/23 21/02/23 29/11/22 24/08/22 24/05/22 23/02/22 -
Price 0.87 0.635 0.645 0.575 0.605 0.65 0.785 -
P/RPS 0.80 0.61 0.55 0.43 0.62 0.72 0.75 4.40%
P/EPS 8.81 6.48 6.23 4.77 20.86 35.05 14.96 -29.81%
EY 11.35 15.42 16.06 20.98 4.79 2.85 6.69 42.38%
DY 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.79 0.83 0.76 0.83 0.91 1.09 -2.46%

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