[CARIMIN] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -5.45%
YoY- 428.04%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 373,488 338,784 254,736 242,280 274,350 316,168 227,749 38.93%
PBT 27,596 35,352 27,425 25,873 25,358 31,360 11,273 81.34%
Tax -2,322 -1,044 -4,359 -2,989 -1,182 -3,280 -4,005 -30.40%
NP 25,274 34,308 23,066 22,884 24,176 28,080 7,268 129.00%
-
NP to SH 25,308 34,372 23,104 22,902 24,224 28,216 6,784 139.96%
-
Tax Rate 8.41% 2.95% 15.89% 11.55% 4.66% 10.46% 35.53% -
Total Cost 348,214 304,476 231,670 219,396 250,174 288,088 220,481 35.50%
-
Net Worth 202,117 197,907 193,978 187,804 182,611 177,209 170,193 12.10%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 4,677 - - - - -
Div Payout % - - 20.25% - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 202,117 197,907 193,978 187,804 182,611 177,209 170,193 12.10%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.77% 10.13% 9.05% 9.45% 8.81% 8.88% 3.19% -
ROE 12.52% 17.37% 11.91% 12.19% 13.27% 15.92% 3.99% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 159.69 144.86 108.92 103.59 117.30 135.19 97.38 38.93%
EPS 10.82 14.68 9.88 9.79 10.36 12.08 2.90 139.98%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8642 0.8462 0.8294 0.803 0.7808 0.7577 0.7277 12.10%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 159.69 144.86 108.92 103.59 117.30 135.19 97.38 38.93%
EPS 10.82 14.68 9.88 9.79 10.36 12.08 2.90 139.98%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8642 0.8462 0.8294 0.803 0.7808 0.7577 0.7277 12.10%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.81 0.93 0.73 0.65 0.62 0.52 0.56 -
P/RPS 0.51 0.64 0.67 0.63 0.53 0.38 0.58 -8.19%
P/EPS 7.49 6.33 7.39 6.64 5.99 4.31 19.31 -46.72%
EY 13.36 15.80 13.53 15.07 16.71 23.20 5.18 87.74%
DY 0.00 0.00 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.10 0.88 0.81 0.79 0.69 0.77 14.18%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 30/11/23 18/08/23 24/05/23 21/02/23 29/11/22 24/08/22 -
Price 0.955 0.85 0.87 0.635 0.645 0.575 0.605 -
P/RPS 0.60 0.59 0.80 0.61 0.55 0.43 0.62 -2.15%
P/EPS 8.83 5.78 8.81 6.48 6.23 4.77 20.86 -43.53%
EY 11.33 17.29 11.35 15.42 16.06 20.98 4.79 77.24%
DY 0.00 0.00 2.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.00 1.05 0.79 0.83 0.76 0.83 21.32%

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