[CARIMIN] QoQ Quarter Result on 30-Sep-2024 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -29.46%
YoY- 51.51%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 78,760 66,227 56,460 102,048 84,696 73,026 44,535 46.08%
PBT 13,494 19,896 15,735 4,960 8,838 8,020 6,726 58.86%
Tax -482 -1,375 -615 -901 -261 -2,117 -1,651 -55.89%
NP 13,012 18,521 15,120 4,059 8,577 5,903 5,075 87.00%
-
NP to SH 13,019 18,457 15,130 4,061 8,593 5,927 5,065 87.32%
-
Tax Rate 3.57% 6.91% 3.91% 18.17% 2.95% 26.40% 24.55% -
Total Cost 65,748 47,706 41,340 97,989 76,119 67,123 39,460 40.41%
-
Net Worth 236,655 229,177 217,249 202,117 197,907 193,978 187,804 16.61%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 3,508 4,677 - - 4,677 - -
Div Payout % - 19.01% 30.92% - - 78.92% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 236,655 229,177 217,249 202,117 197,907 193,978 187,804 16.61%
NOSH 233,734 233,878 233,878 233,878 233,878 233,878 233,878 -0.04%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 16.52% 27.97% 26.78% 3.98% 10.13% 8.08% 11.40% -
ROE 5.50% 8.05% 6.96% 2.01% 4.34% 3.06% 2.70% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.70 28.32 24.14 43.63 36.21 31.22 19.04 46.16%
EPS 5.57 7.89 6.47 1.74 3.67 2.53 2.17 87.14%
DPS 0.00 1.50 2.00 0.00 0.00 2.00 0.00 -
NAPS 1.0125 0.9799 0.9289 0.8642 0.8462 0.8294 0.803 16.66%
Adjusted Per Share Value based on latest NOSH - 233,734
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.70 28.33 24.16 43.66 36.24 31.24 19.05 46.11%
EPS 5.57 7.90 6.47 1.74 3.68 2.54 2.17 87.14%
DPS 0.00 1.50 2.00 0.00 0.00 2.00 0.00 -
NAPS 1.0125 0.9805 0.9295 0.8647 0.8467 0.8299 0.8035 16.61%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.82 0.925 0.82 0.81 0.93 0.73 0.65 -
P/RPS 2.43 3.27 3.40 1.86 2.57 2.34 3.41 -20.16%
P/EPS 14.72 11.72 12.68 46.65 25.31 28.81 30.01 -37.72%
EY 6.79 8.53 7.89 2.14 3.95 3.47 3.33 60.59%
DY 0.00 1.62 2.44 0.00 0.00 2.74 0.00 -
P/NAPS 0.81 0.94 0.88 0.94 1.10 0.88 0.81 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 22/08/24 24/05/24 22/02/24 30/11/23 18/08/23 24/05/23 -
Price 0.82 0.885 0.995 0.955 0.85 0.87 0.635 -
P/RPS 2.43 3.13 4.12 2.19 2.35 2.79 3.33 -18.89%
P/EPS 14.72 11.21 15.38 55.00 23.13 34.33 29.32 -36.75%
EY 6.79 8.92 6.50 1.82 4.32 2.91 3.41 58.07%
DY 0.00 1.69 2.01 0.00 0.00 2.30 0.00 -
P/NAPS 0.81 0.90 1.07 1.11 1.00 1.05 0.79 1.67%

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