[CARIMIN] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 68.07%
YoY- 3.35%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 316,168 263,676 253,648 608,972 336,348 98,936 131,384 15.75%
PBT 31,360 18,424 35,176 56,504 46,572 -284 7,084 28.12%
Tax -3,280 -2,124 -7,308 -6,552 -456 -448 -548 34.72%
NP 28,080 16,300 27,868 49,952 46,116 -732 6,536 27.48%
-
NP to SH 28,216 16,404 27,708 48,432 46,864 -1,108 6,580 27.44%
-
Tax Rate 10.46% 11.53% 20.78% 11.60% 0.98% - 7.74% -
Total Cost 288,088 247,376 225,780 559,020 290,232 99,668 124,848 14.94%
-
Net Worth 177,209 179,898 170,333 165,632 145,168 158,522 165,557 1.13%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - 4,677 - - - - -
Div Payout % - - 16.88% - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 177,209 179,898 170,333 165,632 145,168 158,522 165,557 1.13%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.88% 6.18% 10.99% 8.20% 13.71% -0.74% 4.97% -
ROE 15.92% 9.12% 16.27% 29.24% 32.28% -0.70% 3.97% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 135.19 112.74 108.45 260.38 143.81 42.30 55.91 15.84%
EPS 12.08 7.00 11.84 20.72 20.04 -0.48 2.80 27.57%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7577 0.7692 0.7283 0.7082 0.6207 0.6778 0.7045 1.22%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 135.19 112.74 108.45 260.38 143.81 42.30 55.91 15.84%
EPS 12.08 7.00 11.84 20.72 20.04 -0.48 2.80 27.57%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7577 0.7692 0.7283 0.7082 0.6207 0.6778 0.7045 1.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.52 0.64 0.53 1.05 0.255 0.55 0.35 -
P/RPS 0.38 0.57 0.49 0.40 0.18 1.30 0.63 -8.07%
P/EPS 4.31 9.12 4.47 5.07 1.27 -116.09 12.49 -16.24%
EY 23.20 10.96 22.35 19.72 78.58 -0.86 8.00 19.40%
DY 0.00 0.00 3.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.83 0.73 1.48 0.41 0.81 0.50 5.51%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 25/11/21 26/11/20 27/11/19 29/11/18 27/11/17 22/11/16 -
Price 0.575 0.615 0.655 1.27 0.295 0.365 0.31 -
P/RPS 0.43 0.55 0.60 0.49 0.21 0.86 0.55 -4.01%
P/EPS 4.77 8.77 5.53 6.13 1.47 -77.04 11.06 -13.07%
EY 20.98 11.40 18.09 16.31 67.92 -1.30 9.04 15.05%
DY 0.00 0.00 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.90 1.79 0.48 0.54 0.44 9.53%

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