[CARIMIN] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -15.32%
YoY- 755.21%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 215,901 284,945 373,776 480,871 522,035 511,161 443,005 -37.93%
PBT 8,919 12,264 17,596 30,703 36,139 33,576 31,093 -56.34%
Tax -6,373 -6,997 -6,808 -5,422 -4,984 -4,044 -2,520 85.10%
NP 2,546 5,267 10,788 25,281 31,155 29,532 28,573 -79.90%
-
NP to SH 3,037 6,996 12,177 27,093 31,996 29,209 28,817 -77.53%
-
Tax Rate 71.45% 57.05% 38.69% 17.66% 13.79% 12.04% 8.10% -
Total Cost 213,355 279,678 362,988 455,590 490,880 481,629 414,432 -35.63%
-
Net Worth 173,303 170,333 162,638 167,994 173,654 165,632 158,218 6.22%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,169 3,975 2,806 6,548 6,548 3,742 3,742 -53.79%
Div Payout % 38.50% 56.83% 23.05% 24.17% 20.47% 12.81% 12.99% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 173,303 170,333 162,638 167,994 173,654 165,632 158,218 6.22%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.18% 1.85% 2.89% 5.26% 5.97% 5.78% 6.45% -
ROE 1.75% 4.11% 7.49% 16.13% 18.43% 17.63% 18.21% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 92.31 121.83 159.82 205.61 223.21 218.56 189.42 -37.93%
EPS 1.30 2.99 5.21 11.58 13.68 12.49 12.32 -77.51%
DPS 0.50 1.70 1.20 2.80 2.80 1.60 1.60 -53.78%
NAPS 0.741 0.7283 0.6954 0.7183 0.7425 0.7082 0.6765 6.22%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 92.37 121.91 159.91 205.73 223.35 218.69 189.53 -37.93%
EPS 1.30 2.99 5.21 11.59 13.69 12.50 12.33 -77.52%
DPS 0.50 1.70 1.20 2.80 2.80 1.60 1.60 -53.78%
NAPS 0.7415 0.7287 0.6958 0.7187 0.743 0.7086 0.6769 6.23%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.665 0.53 0.65 0.535 1.32 1.05 0.885 -
P/RPS 0.72 0.44 0.41 0.26 0.59 0.48 0.47 32.71%
P/EPS 51.21 17.72 12.48 4.62 9.65 8.41 7.18 268.32%
EY 1.95 5.64 8.01 21.65 10.36 11.89 13.92 -72.86%
DY 0.75 3.21 1.85 5.23 2.12 1.52 1.81 -44.27%
P/NAPS 0.90 0.73 0.93 0.74 1.78 1.48 1.31 -22.05%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 26/11/20 28/08/20 18/05/20 20/02/20 27/11/19 04/09/19 -
Price 0.765 0.655 0.635 0.795 1.24 1.27 0.93 -
P/RPS 0.83 0.54 0.40 0.39 0.56 0.58 0.49 41.87%
P/EPS 58.91 21.90 12.20 6.86 9.06 10.17 7.55 290.95%
EY 1.70 4.57 8.20 14.57 11.03 9.83 13.25 -74.40%
DY 0.65 2.60 1.89 3.52 2.26 1.26 1.72 -47.57%
P/NAPS 1.03 0.90 0.91 1.11 1.67 1.79 1.37 -17.24%

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