[CARIMIN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 59.07%
YoY- -45.34%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 65,919 165,208 124,448 101,497 63,412 373,776 312,892 -64.56%
PBT 4,606 19,238 14,347 13,338 8,794 17,596 19,421 -61.65%
Tax -531 -6,087 -3,195 -2,254 -1,827 -6,809 -3,921 -73.59%
NP 4,075 13,151 11,152 11,084 6,967 10,787 15,500 -58.92%
-
NP to SH 4,101 13,189 11,081 11,019 6,927 12,177 17,387 -61.79%
-
Tax Rate 11.53% 31.64% 22.27% 16.90% 20.78% 38.70% 20.19% -
Total Cost 61,844 152,057 113,296 90,413 56,445 362,989 297,392 -64.86%
-
Net Worth 179,898 175,595 173,420 173,303 170,333 162,638 167,994 4.66%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 2,338 1,169 1,169 1,169 2,806 2,806 -
Div Payout % - 17.73% 10.55% 10.61% 16.88% 23.05% 16.14% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 179,898 175,595 173,420 173,303 170,333 162,638 167,994 4.66%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.18% 7.96% 8.96% 10.92% 10.99% 2.89% 4.95% -
ROE 2.28% 7.51% 6.39% 6.36% 4.07% 7.49% 10.35% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 28.19 70.64 53.21 43.40 27.11 159.82 133.78 -64.55%
EPS 1.75 5.64 4.74 4.71 2.96 5.21 7.43 -61.82%
DPS 0.00 1.00 0.50 0.50 0.50 1.20 1.20 -
NAPS 0.7692 0.7508 0.7415 0.741 0.7283 0.6954 0.7183 4.66%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 28.19 70.64 53.21 43.40 27.11 159.82 133.78 -64.55%
EPS 1.75 5.64 4.74 4.71 2.96 5.21 7.43 -61.82%
DPS 0.00 1.00 0.50 0.50 0.50 1.20 1.20 -
NAPS 0.7692 0.7508 0.7415 0.741 0.7283 0.6954 0.7183 4.66%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.64 0.64 0.675 0.665 0.53 0.65 0.535 -
P/RPS 2.27 0.91 1.27 1.53 1.95 0.41 0.40 217.82%
P/EPS 36.50 11.35 14.25 14.11 17.89 12.48 7.20 194.81%
EY 2.74 8.81 7.02 7.08 5.59 8.01 13.90 -66.09%
DY 0.00 1.56 0.74 0.75 0.94 1.85 2.24 -
P/NAPS 0.83 0.85 0.91 0.90 0.73 0.93 0.74 7.94%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 13/09/21 20/05/21 22/02/21 26/11/20 28/08/20 18/05/20 -
Price 0.615 0.54 0.655 0.765 0.655 0.635 0.795 -
P/RPS 2.18 0.76 1.23 1.76 2.42 0.40 0.59 138.81%
P/EPS 35.07 9.58 13.82 16.24 22.11 12.20 10.69 120.62%
EY 2.85 10.44 7.23 6.16 4.52 8.20 9.35 -54.67%
DY 0.00 1.85 0.76 0.65 0.76 1.89 1.51 -
P/NAPS 0.80 0.72 0.88 1.03 0.90 0.91 1.11 -19.59%

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