[CARIMIN] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 71.7%
YoY- 97.36%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 84,696 254,736 181,710 137,175 79,042 227,749 157,777 -33.92%
PBT 8,838 27,425 19,405 12,679 7,840 11,273 5,338 39.91%
Tax -261 -4,359 -2,242 -591 -820 -4,005 -2,001 -74.24%
NP 8,577 23,066 17,163 12,088 7,020 7,268 3,337 87.52%
-
NP to SH 8,593 23,104 17,177 12,112 7,054 6,784 3,253 90.97%
-
Tax Rate 2.95% 15.89% 11.55% 4.66% 10.46% 35.53% 37.49% -
Total Cost 76,119 231,670 164,547 125,087 72,022 220,481 154,440 -37.57%
-
Net Worth 197,907 193,978 187,804 182,611 177,209 170,193 166,450 12.22%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 4,677 - - - - - -
Div Payout % - 20.25% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 197,907 193,978 187,804 182,611 177,209 170,193 166,450 12.22%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.13% 9.05% 9.45% 8.81% 8.88% 3.19% 2.12% -
ROE 4.34% 11.91% 9.15% 6.63% 3.98% 3.99% 1.95% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 36.21 108.92 77.69 58.65 33.80 97.38 67.46 -33.92%
EPS 3.67 9.88 7.34 5.18 3.02 2.90 1.39 90.91%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8462 0.8294 0.803 0.7808 0.7577 0.7277 0.7117 12.22%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 36.24 108.99 77.74 58.69 33.82 97.44 67.50 -33.91%
EPS 3.68 9.88 7.35 5.18 3.02 2.90 1.39 91.26%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8467 0.8299 0.8035 0.7813 0.7582 0.7281 0.7121 12.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.93 0.73 0.65 0.62 0.52 0.56 0.625 -
P/RPS 2.57 0.67 0.84 1.06 1.54 0.58 0.93 96.80%
P/EPS 25.31 7.39 8.85 11.97 17.24 19.31 44.94 -31.77%
EY 3.95 13.53 11.30 8.35 5.80 5.18 2.23 46.34%
DY 0.00 2.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.88 0.81 0.79 0.69 0.77 0.88 16.02%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 18/08/23 24/05/23 21/02/23 29/11/22 24/08/22 24/05/22 -
Price 0.85 0.87 0.635 0.645 0.575 0.605 0.65 -
P/RPS 2.35 0.80 0.82 1.10 1.70 0.62 0.96 81.53%
P/EPS 23.13 8.81 8.65 12.45 19.06 20.86 46.73 -37.40%
EY 4.32 11.35 11.57 8.03 5.25 4.79 2.14 59.65%
DY 0.00 2.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 0.79 0.83 0.76 0.83 0.91 6.48%

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