[CRG] QoQ Quarter Result on 31-Dec-2021 [#1]

Stock
[CRG] CARLO RINO GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 6035.37%
YoY- 28.9%
Quarter Report
Latest QR
Upcoming QR
CRG's Result
CRG's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 56,389 57,145 64,862 36,925 37,139 39,321 29,558 24.02%
PBT 16,970 14,480 21,826 7,207 2,110 5,964 781 179.04%
Tax -3,854 -3,743 -4,627 -2,176 -2,028 -2,061 -569 89.20%
NP 13,116 10,737 17,199 5,031 82 3,903 212 295.50%
-
NP to SH 13,116 10,737 17,199 5,031 82 3,903 212 295.50%
-
Tax Rate 22.71% 25.85% 21.20% 30.19% 96.11% 34.56% 72.86% -
Total Cost 43,273 46,408 47,663 31,894 37,057 35,418 29,346 13.82%
-
Net Worth 100,142 96,678 90,313 75,167 72,105 74,119 72,186 11.52%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 4,028 10,070 2,014 2,014 2,014 2,014 - -
Div Payout % 30.71% 93.79% 11.71% 40.03% 2,456.25% 51.60% - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 100,142 96,678 90,313 75,167 72,105 74,119 72,186 11.52%
NOSH 805,651 805,651 805,651 805,651 805,651 805,651 805,651 0.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 23.26% 18.79% 26.52% 13.62% 0.22% 9.93% 0.72% -
ROE 13.10% 11.11% 19.04% 6.69% 0.11% 5.27% 0.29% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 7.00 7.09 8.05 4.58 4.61 4.88 3.67 24.01%
EPS 1.63 1.33 2.13 0.62 0.01 0.48 0.03 278.75%
DPS 0.50 1.25 0.25 0.25 0.25 0.25 0.00 -
NAPS 0.1243 0.12 0.1121 0.0933 0.0895 0.092 0.0896 11.52%
Adjusted Per Share Value based on latest NOSH - 805,651
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 7.00 7.09 8.05 4.58 4.61 4.88 3.67 24.01%
EPS 1.63 1.33 2.13 0.62 0.01 0.48 0.03 278.75%
DPS 0.50 1.25 0.25 0.25 0.25 0.25 0.00 -
NAPS 0.1243 0.12 0.1121 0.0933 0.0895 0.092 0.0896 11.52%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.20 0.22 0.215 0.125 0.12 0.08 0.065 -
P/RPS 2.86 3.10 2.67 2.73 2.60 1.64 1.77 17.34%
P/EPS 12.29 16.51 10.07 20.02 1,179.00 16.51 247.02 -63.22%
EY 8.14 6.06 9.93 5.00 0.08 6.06 0.40 173.01%
DY 2.50 5.68 1.16 2.00 2.08 3.13 0.00 -
P/NAPS 1.61 1.83 1.92 1.34 1.34 0.87 0.73 30.16%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 18/08/23 27/02/23 29/08/22 24/02/22 26/08/21 25/02/21 27/08/20 -
Price 0.19 0.23 0.21 0.13 0.10 0.12 0.07 -
P/RPS 2.71 3.24 2.61 2.84 2.17 2.46 1.91 12.36%
P/EPS 11.67 17.26 9.84 20.82 982.50 24.77 266.02 -64.73%
EY 8.57 5.79 10.17 4.80 0.10 4.04 0.38 182.53%
DY 2.63 5.43 1.19 1.92 2.50 2.08 0.00 -
P/NAPS 1.53 1.92 1.87 1.39 1.12 1.30 0.78 25.17%

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