[CARIMIN] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 41.82%
YoY- 428.04%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 186,744 84,696 254,736 181,710 137,175 79,042 227,749 -12.36%
PBT 13,798 8,838 27,425 19,405 12,679 7,840 11,273 14.38%
Tax -1,161 -261 -4,359 -2,242 -591 -820 -4,005 -56.09%
NP 12,637 8,577 23,066 17,163 12,088 7,020 7,268 44.44%
-
NP to SH 12,654 8,593 23,104 17,177 12,112 7,054 6,784 51.35%
-
Tax Rate 8.41% 2.95% 15.89% 11.55% 4.66% 10.46% 35.53% -
Total Cost 174,107 76,119 231,670 164,547 125,087 72,022 220,481 -14.52%
-
Net Worth 202,117 197,907 193,978 187,804 182,611 177,209 170,193 12.10%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 4,677 - - - - -
Div Payout % - - 20.25% - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 202,117 197,907 193,978 187,804 182,611 177,209 170,193 12.10%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.77% 10.13% 9.05% 9.45% 8.81% 8.88% 3.19% -
ROE 6.26% 4.34% 11.91% 9.15% 6.63% 3.98% 3.99% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 79.85 36.21 108.92 77.69 58.65 33.80 97.38 -12.36%
EPS 5.41 3.67 9.88 7.34 5.18 3.02 2.90 51.36%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8642 0.8462 0.8294 0.803 0.7808 0.7577 0.7277 12.10%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 79.85 36.21 108.92 77.69 58.65 33.80 97.38 -12.36%
EPS 5.41 3.67 9.88 7.34 5.18 3.02 2.90 51.36%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8642 0.8462 0.8294 0.803 0.7808 0.7577 0.7277 12.10%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.81 0.93 0.73 0.65 0.62 0.52 0.56 -
P/RPS 1.01 2.57 0.67 0.84 1.06 1.54 0.58 44.59%
P/EPS 14.97 25.31 7.39 8.85 11.97 17.24 19.31 -15.57%
EY 6.68 3.95 13.53 11.30 8.35 5.80 5.18 18.42%
DY 0.00 0.00 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.10 0.88 0.81 0.79 0.69 0.77 14.18%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 30/11/23 18/08/23 24/05/23 21/02/23 29/11/22 24/08/22 -
Price 0.955 0.85 0.87 0.635 0.645 0.575 0.605 -
P/RPS 1.20 2.35 0.80 0.82 1.10 1.70 0.62 55.12%
P/EPS 17.65 23.13 8.81 8.65 12.45 19.06 20.86 -10.51%
EY 5.67 4.32 11.35 11.57 8.03 5.25 4.79 11.86%
DY 0.00 0.00 2.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.00 1.05 0.79 0.83 0.76 0.83 21.32%

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