[CARIMIN] QoQ Quarter Result on 30-Sep-2022 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 99.8%
YoY- 71.98%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 73,026 44,535 58,133 79,042 69,972 34,635 57,223 17.70%
PBT 8,020 6,726 4,839 7,840 5,935 -1,750 2,483 118.97%
Tax -2,117 -1,651 230 -820 -2,005 -1,014 -457 178.66%
NP 5,903 5,075 5,069 7,020 3,930 -2,764 2,026 104.39%
-
NP to SH 5,927 5,065 5,060 7,053 3,530 -2,884 2,036 104.27%
-
Tax Rate 26.40% 24.55% -4.75% 10.46% 33.78% - 18.41% -
Total Cost 67,123 39,460 53,064 72,022 66,042 37,399 55,197 13.97%
-
Net Worth 193,978 187,804 182,611 177,209 170,193 166,450 169,093 9.61%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 4,677 - - - - - - -
Div Payout % 78.92% - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 193,978 187,804 182,611 177,209 170,193 166,450 169,093 9.61%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.08% 11.40% 8.72% 8.88% 5.62% -7.98% 3.54% -
ROE 3.06% 2.70% 2.77% 3.98% 2.07% -1.73% 1.20% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.22 19.04 24.86 33.80 29.92 14.81 24.47 17.68%
EPS 2.53 2.17 2.16 3.02 1.51 -1.23 0.87 104.13%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8294 0.803 0.7808 0.7577 0.7277 0.7117 0.723 9.61%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.22 19.04 24.86 33.80 29.92 14.81 24.47 17.68%
EPS 2.53 2.17 2.16 3.02 1.51 -1.23 0.87 104.13%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8294 0.803 0.7808 0.7577 0.7277 0.7117 0.723 9.61%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.73 0.65 0.62 0.52 0.56 0.625 0.675 -
P/RPS 2.34 3.41 2.49 1.54 1.87 4.22 2.76 -10.44%
P/EPS 28.81 30.01 28.66 17.24 37.10 -50.68 77.54 -48.41%
EY 3.47 3.33 3.49 5.80 2.70 -1.97 1.29 93.76%
DY 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.79 0.69 0.77 0.88 0.93 -3.62%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 24/05/23 21/02/23 29/11/22 24/08/22 24/05/22 23/02/22 -
Price 0.87 0.635 0.645 0.575 0.605 0.65 0.785 -
P/RPS 2.79 3.33 2.59 1.70 2.02 4.39 3.21 -8.94%
P/EPS 34.33 29.32 29.81 19.07 40.08 -52.71 90.17 -47.56%
EY 2.91 3.41 3.35 5.24 2.49 -1.90 1.11 90.46%
DY 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.79 0.83 0.76 0.83 0.91 1.09 -2.46%

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