[CARIMIN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -13.75%
YoY- -9.02%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 101,497 63,412 373,776 312,892 259,372 152,243 443,005 -62.39%
PBT 13,338 8,794 17,596 19,421 22,016 14,126 31,093 -42.97%
Tax -2,254 -1,827 -6,809 -3,921 -2,691 -1,638 -2,521 -7.16%
NP 11,084 6,967 10,787 15,500 19,325 12,488 28,572 -46.65%
-
NP to SH 11,019 6,927 12,177 17,387 20,159 12,108 28,816 -47.16%
-
Tax Rate 16.90% 20.78% 38.70% 20.19% 12.22% 11.60% 8.11% -
Total Cost 90,413 56,445 362,989 297,392 240,047 139,755 414,433 -63.59%
-
Net Worth 173,303 170,333 162,638 167,994 173,654 165,632 158,218 6.22%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,169 1,169 2,806 2,806 2,806 - 7,016 -69.55%
Div Payout % 10.61% 16.88% 23.05% 16.14% 13.92% - 24.35% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 173,303 170,333 162,638 167,994 173,654 165,632 158,218 6.22%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.92% 10.99% 2.89% 4.95% 7.45% 8.20% 6.45% -
ROE 6.36% 4.07% 7.49% 10.35% 11.61% 7.31% 18.21% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 43.40 27.11 159.82 133.78 110.90 65.10 189.42 -62.38%
EPS 4.71 2.96 5.21 7.43 8.62 5.18 12.32 -47.17%
DPS 0.50 0.50 1.20 1.20 1.20 0.00 3.00 -69.54%
NAPS 0.741 0.7283 0.6954 0.7183 0.7425 0.7082 0.6765 6.22%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 43.40 27.11 159.82 133.78 110.90 65.10 189.42 -62.38%
EPS 4.71 2.96 5.21 7.43 8.62 5.18 12.32 -47.17%
DPS 0.50 0.50 1.20 1.20 1.20 0.00 3.00 -69.54%
NAPS 0.741 0.7283 0.6954 0.7183 0.7425 0.7082 0.6765 6.22%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.665 0.53 0.65 0.535 1.32 1.05 0.885 -
P/RPS 1.53 1.95 0.41 0.40 1.19 1.61 0.47 118.86%
P/EPS 14.11 17.89 12.48 7.20 15.31 20.28 7.18 56.57%
EY 7.08 5.59 8.01 13.90 6.53 4.93 13.92 -36.15%
DY 0.75 0.94 1.85 2.24 0.91 0.00 3.39 -63.25%
P/NAPS 0.90 0.73 0.93 0.74 1.78 1.48 1.31 -22.05%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 26/11/20 28/08/20 18/05/20 20/02/20 27/11/19 04/09/19 -
Price 0.765 0.655 0.635 0.795 1.15 1.27 0.935 -
P/RPS 1.76 2.42 0.40 0.59 1.04 1.95 0.49 133.62%
P/EPS 16.24 22.11 12.20 10.69 13.34 24.53 7.59 65.66%
EY 6.16 4.52 8.20 9.35 7.50 4.08 13.18 -39.63%
DY 0.65 0.76 1.89 1.51 1.04 0.00 3.21 -65.34%
P/NAPS 1.03 0.90 0.91 1.11 1.55 1.79 1.38 -17.64%

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