[CRG] QoQ Quarter Result on 31-Dec-2020 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 1741.04%
YoY- 39.94%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 64,862 36,925 37,139 39,321 29,558 51,055 64,799 0.03%
PBT 21,826 7,207 2,110 5,964 781 4,507 5,906 54.54%
Tax -4,627 -2,176 -2,028 -2,061 -569 -1,718 -2,464 23.34%
NP 17,199 5,031 82 3,903 212 2,789 3,442 70.87%
-
NP to SH 17,199 5,031 82 3,903 212 2,789 3,442 70.87%
-
Tax Rate 21.20% 30.19% 96.11% 34.56% 72.86% 38.12% 41.72% -
Total Cost 47,663 31,894 37,057 35,418 29,346 48,266 61,357 -8.06%
-
Net Worth 90,313 75,167 72,105 74,119 72,186 73,153 72,830 7.42%
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div 2,014 2,014 2,014 2,014 - 2,014 - -
Div Payout % 11.71% 40.03% 2,456.25% 51.60% - 72.22% - -
Equity
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 90,313 75,167 72,105 74,119 72,186 73,153 72,830 7.42%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 26.52% 13.62% 0.22% 9.93% 0.72% 5.46% 5.31% -
ROE 19.04% 6.69% 0.11% 5.27% 0.29% 3.81% 4.73% -
Per Share
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 8.05 4.58 4.61 4.88 3.67 6.34 8.04 0.04%
EPS 2.13 0.62 0.01 0.48 0.03 0.35 0.43 70.38%
DPS 0.25 0.25 0.25 0.25 0.00 0.25 0.00 -
NAPS 0.1121 0.0933 0.0895 0.092 0.0896 0.0908 0.0904 7.42%
Adjusted Per Share Value based on latest NOSH - 805,651
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 8.05 4.58 4.61 4.88 3.67 6.34 8.04 0.04%
EPS 2.13 0.62 0.01 0.48 0.03 0.35 0.43 70.38%
DPS 0.25 0.25 0.25 0.25 0.00 0.25 0.00 -
NAPS 0.1121 0.0933 0.0895 0.092 0.0896 0.0908 0.0904 7.42%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 -
Price 0.215 0.125 0.12 0.08 0.065 0.07 0.05 -
P/RPS 2.67 2.73 2.60 1.64 1.77 1.10 0.62 62.62%
P/EPS 10.07 20.02 1,179.00 16.51 247.02 20.22 11.70 -4.87%
EY 9.93 5.00 0.08 6.06 0.40 4.95 8.54 5.15%
DY 1.16 2.00 2.08 3.13 0.00 3.57 0.00 -
P/NAPS 1.92 1.34 1.34 0.87 0.73 0.77 0.55 51.64%
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 29/08/22 24/02/22 26/08/21 25/02/21 27/08/20 02/03/20 29/08/19 -
Price 0.21 0.13 0.10 0.12 0.07 0.065 0.055 -
P/RPS 2.61 2.84 2.17 2.46 1.91 1.03 0.68 56.50%
P/EPS 9.84 20.82 982.50 24.77 266.02 18.78 12.87 -8.55%
EY 10.17 4.80 0.10 4.04 0.38 5.33 7.77 9.37%
DY 1.19 1.92 2.50 2.08 0.00 3.85 0.00 -
P/NAPS 1.87 1.39 1.12 1.30 0.78 0.72 0.61 45.21%

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