[CARIMIN] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -62.81%
YoY- 21.82%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 309,431 243,204 186,744 84,696 254,736 181,710 137,175 72.08%
PBT 49,429 29,533 13,798 8,838 27,425 19,405 12,679 147.90%
Tax -3,151 -1,777 -1,161 -261 -4,359 -2,242 -591 205.50%
NP 46,278 27,756 12,637 8,577 23,066 17,163 12,088 144.92%
-
NP to SH 46,240 27,784 12,654 8,593 23,104 17,177 12,112 144.46%
-
Tax Rate 6.37% 6.02% 8.41% 2.95% 15.89% 11.55% 4.66% -
Total Cost 263,153 215,448 174,107 76,119 231,670 164,547 125,087 64.25%
-
Net Worth 229,177 217,249 202,117 197,907 193,978 187,804 182,611 16.36%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 8,185 4,677 - - 4,677 - - -
Div Payout % 17.70% 16.84% - - 20.25% - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 229,177 217,249 202,117 197,907 193,978 187,804 182,611 16.36%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 14.96% 11.41% 6.77% 10.13% 9.05% 9.45% 8.81% -
ROE 20.18% 12.79% 6.26% 4.34% 11.91% 9.15% 6.63% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 132.30 103.99 79.85 36.21 108.92 77.69 58.65 72.08%
EPS 19.77 11.88 5.41 3.67 9.88 7.34 5.18 144.42%
DPS 3.50 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9799 0.9289 0.8642 0.8462 0.8294 0.803 0.7808 16.36%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 132.39 104.05 79.90 36.24 108.99 77.74 58.69 72.08%
EPS 19.78 11.89 5.41 3.68 9.88 7.35 5.18 144.50%
DPS 3.50 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9805 0.9295 0.8647 0.8467 0.8299 0.8035 0.7813 16.36%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.925 0.82 0.81 0.93 0.73 0.65 0.62 -
P/RPS 0.70 0.79 1.01 2.57 0.67 0.84 1.06 -24.18%
P/EPS 4.68 6.90 14.97 25.31 7.39 8.85 11.97 -46.56%
EY 21.37 14.49 6.68 3.95 13.53 11.30 8.35 87.20%
DY 3.78 2.44 0.00 0.00 2.74 0.00 0.00 -
P/NAPS 0.94 0.88 0.94 1.10 0.88 0.81 0.79 12.30%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 24/05/24 22/02/24 30/11/23 18/08/23 24/05/23 21/02/23 -
Price 0.885 0.995 0.955 0.85 0.87 0.635 0.645 -
P/RPS 0.67 0.96 1.20 2.35 0.80 0.82 1.10 -28.16%
P/EPS 4.48 8.38 17.65 23.13 8.81 8.65 12.45 -49.44%
EY 22.34 11.94 5.67 4.32 11.35 11.57 8.03 97.93%
DY 3.95 2.01 0.00 0.00 2.30 0.00 0.00 -
P/NAPS 0.90 1.07 1.11 1.00 1.05 0.79 0.83 5.55%

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