[CARIMIN] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 66.49%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 63,412 373,776 312,892 259,372 152,243 443,005 275,026 -62.29%
PBT 8,794 17,596 19,421 22,016 14,126 31,093 19,810 -41.72%
Tax -1,827 -6,809 -3,921 -2,691 -1,638 -2,521 -1,017 47.62%
NP 6,967 10,787 15,500 19,325 12,488 28,572 18,793 -48.30%
-
NP to SH 6,927 12,177 17,387 20,159 12,108 28,816 19,110 -49.06%
-
Tax Rate 20.78% 38.70% 20.19% 12.22% 11.60% 8.11% 5.13% -
Total Cost 56,445 362,989 297,392 240,047 139,755 414,433 256,233 -63.42%
-
Net Worth 170,333 162,638 167,994 173,654 165,632 158,218 151,763 7.97%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 1,169 2,806 2,806 2,806 - 7,016 - -
Div Payout % 16.88% 23.05% 16.14% 13.92% - 24.35% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 170,333 162,638 167,994 173,654 165,632 158,218 151,763 7.97%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.99% 2.89% 4.95% 7.45% 8.20% 6.45% 6.83% -
ROE 4.07% 7.49% 10.35% 11.61% 7.31% 18.21% 12.59% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 27.11 159.82 133.78 110.90 65.10 189.42 117.59 -62.30%
EPS 2.96 5.21 7.43 8.62 5.18 12.32 8.17 -49.08%
DPS 0.50 1.20 1.20 1.20 0.00 3.00 0.00 -
NAPS 0.7283 0.6954 0.7183 0.7425 0.7082 0.6765 0.6489 7.97%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 27.11 159.82 133.78 110.90 65.10 189.42 117.59 -62.30%
EPS 2.96 5.21 7.43 8.62 5.18 12.32 8.17 -49.08%
DPS 0.50 1.20 1.20 1.20 0.00 3.00 0.00 -
NAPS 0.7283 0.6954 0.7183 0.7425 0.7082 0.6765 0.6489 7.97%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.53 0.65 0.535 1.32 1.05 0.885 0.83 -
P/RPS 1.95 0.41 0.40 1.19 1.61 0.47 0.71 95.75%
P/EPS 17.89 12.48 7.20 15.31 20.28 7.18 10.16 45.66%
EY 5.59 8.01 13.90 6.53 4.93 13.92 9.84 -31.33%
DY 0.94 1.85 2.24 0.91 0.00 3.39 0.00 -
P/NAPS 0.73 0.93 0.74 1.78 1.48 1.31 1.28 -31.15%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 18/05/20 20/02/20 27/11/19 04/09/19 23/05/19 -
Price 0.655 0.635 0.795 1.15 1.27 0.935 0.68 -
P/RPS 2.42 0.40 0.59 1.04 1.95 0.49 0.58 158.50%
P/EPS 22.11 12.20 10.69 13.34 24.53 7.59 8.32 91.51%
EY 4.52 8.20 9.35 7.50 4.08 13.18 12.02 -47.80%
DY 0.76 1.89 1.51 1.04 0.00 3.21 0.00 -
P/NAPS 0.90 0.91 1.11 1.55 1.79 1.38 1.05 -9.74%

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