[CARIMIN] YoY Quarter Result on 30-Jun-2022 [#4]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 222.4%
YoY- 67.46%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 66,227 73,026 69,972 40,760 60,884 167,979 46,930 5.90%
PBT 19,896 8,020 5,935 4,892 -1,824 11,283 -15,877 -
Tax -1,375 -2,117 -2,005 -2,893 -2,889 -1,503 -117 50.72%
NP 18,521 5,903 3,930 1,999 -4,713 9,780 -15,994 -
-
NP to SH 18,457 5,927 3,530 2,108 -5,210 9,706 -15,943 -
-
Tax Rate 6.91% 26.40% 33.78% 59.14% - 13.32% - -
Total Cost 47,706 67,123 66,042 38,761 65,597 158,199 62,924 -4.50%
-
Net Worth 229,177 193,978 170,193 175,595 162,638 158,218 133,731 9.38%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 3,508 4,677 - 1,169 - 3,742 - -
Div Payout % 19.01% 78.92% - 55.47% - 38.55% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 229,177 193,978 170,193 175,595 162,638 158,218 133,731 9.38%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 27.97% 8.08% 5.62% 4.90% -7.74% 5.82% -34.08% -
ROE 8.05% 3.06% 2.07% 1.20% -3.20% 6.13% -11.92% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.32 31.22 29.92 17.43 26.03 71.82 20.07 5.90%
EPS 7.89 2.53 1.51 0.90 -2.23 4.15 -6.82 -
DPS 1.50 2.00 0.00 0.50 0.00 1.60 0.00 -
NAPS 0.9799 0.8294 0.7277 0.7508 0.6954 0.6765 0.5718 9.38%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.32 31.22 29.92 17.43 26.03 71.82 20.07 5.90%
EPS 7.89 2.53 1.51 0.90 -2.23 4.15 -6.82 -
DPS 1.50 2.00 0.00 0.50 0.00 1.60 0.00 -
NAPS 0.9799 0.8294 0.7277 0.7508 0.6954 0.6765 0.5718 9.38%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.925 0.73 0.56 0.64 0.65 0.885 0.27 -
P/RPS 3.27 2.34 1.87 3.67 2.50 1.23 1.35 15.87%
P/EPS 11.72 28.81 37.10 71.01 -29.18 21.33 -3.96 -
EY 8.53 3.47 2.70 1.41 -3.43 4.69 -25.25 -
DY 1.62 2.74 0.00 0.78 0.00 1.81 0.00 -
P/NAPS 0.94 0.88 0.77 0.85 0.93 1.31 0.47 12.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 18/08/23 24/08/22 13/09/21 28/08/20 04/09/19 21/08/18 -
Price 0.885 0.87 0.605 0.54 0.635 0.935 0.275 -
P/RPS 3.13 2.79 2.02 3.10 2.44 1.30 1.37 14.74%
P/EPS 11.21 34.33 40.08 59.91 -28.51 22.53 -4.03 -
EY 8.92 2.91 2.49 1.67 -3.51 4.44 -24.79 -
DY 1.69 2.30 0.00 0.93 0.00 1.71 0.00 -
P/NAPS 0.90 1.05 0.83 0.72 0.91 1.38 0.48 11.03%

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