[CARIMIN] QoQ Cumulative Quarter Result on 30-Jun-2023 [#4]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
18-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 34.51%
YoY- 240.57%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 243,204 186,744 84,696 254,736 181,710 137,175 79,042 111.40%
PBT 29,533 13,798 8,838 27,425 19,405 12,679 7,840 141.90%
Tax -1,777 -1,161 -261 -4,359 -2,242 -591 -820 67.38%
NP 27,756 12,637 8,577 23,066 17,163 12,088 7,020 149.83%
-
NP to SH 27,784 12,654 8,593 23,104 17,177 12,112 7,054 149.19%
-
Tax Rate 6.02% 8.41% 2.95% 15.89% 11.55% 4.66% 10.46% -
Total Cost 215,448 174,107 76,119 231,670 164,547 125,087 72,022 107.47%
-
Net Worth 217,249 202,117 197,907 193,978 187,804 182,611 177,209 14.53%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 4,677 - - 4,677 - - - -
Div Payout % 16.84% - - 20.25% - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 217,249 202,117 197,907 193,978 187,804 182,611 177,209 14.53%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 11.41% 6.77% 10.13% 9.05% 9.45% 8.81% 8.88% -
ROE 12.79% 6.26% 4.34% 11.91% 9.15% 6.63% 3.98% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 103.99 79.85 36.21 108.92 77.69 58.65 33.80 111.39%
EPS 11.88 5.41 3.67 9.88 7.34 5.18 3.02 148.98%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9289 0.8642 0.8462 0.8294 0.803 0.7808 0.7577 14.53%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 103.99 79.85 36.21 108.92 77.69 58.65 33.80 111.39%
EPS 11.88 5.41 3.67 9.88 7.34 5.18 3.02 148.98%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9289 0.8642 0.8462 0.8294 0.803 0.7808 0.7577 14.53%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.82 0.81 0.93 0.73 0.65 0.62 0.52 -
P/RPS 0.79 1.01 2.57 0.67 0.84 1.06 1.54 -35.89%
P/EPS 6.90 14.97 25.31 7.39 8.85 11.97 17.24 -45.66%
EY 14.49 6.68 3.95 13.53 11.30 8.35 5.80 84.01%
DY 2.44 0.00 0.00 2.74 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 1.10 0.88 0.81 0.79 0.69 17.58%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 22/02/24 30/11/23 18/08/23 24/05/23 21/02/23 29/11/22 -
Price 0.995 0.955 0.85 0.87 0.635 0.645 0.575 -
P/RPS 0.96 1.20 2.35 0.80 0.82 1.10 1.70 -31.65%
P/EPS 8.38 17.65 23.13 8.81 8.65 12.45 19.06 -42.15%
EY 11.94 5.67 4.32 11.35 11.57 8.03 5.25 72.85%
DY 2.01 0.00 0.00 2.30 0.00 0.00 0.00 -
P/NAPS 1.07 1.11 1.00 1.05 0.79 0.83 0.76 25.59%

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