[CARIMIN] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -40.93%
YoY- -49.17%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 102,048 58,133 57,223 38,085 107,129 96,255 40,253 16.76%
PBT 4,960 4,839 2,483 4,544 7,889 5,326 -3,297 -
Tax -901 230 -457 -427 -1,051 -111 -342 17.51%
NP 4,059 5,069 2,026 4,117 6,838 5,215 -3,639 -
-
NP to SH 4,061 5,060 2,036 4,092 8,051 5,264 -3,606 -
-
Tax Rate 18.17% -4.75% 18.41% 9.40% 13.32% 2.08% - -
Total Cost 97,989 53,064 55,197 33,968 100,291 91,040 43,892 14.31%
-
Net Worth 202,117 182,611 169,093 173,303 173,654 149,611 154,920 4.52%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 2,806 - - -
Div Payout % - - - - 34.86% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 202,117 182,611 169,093 173,303 173,654 149,611 154,920 4.52%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.98% 8.72% 3.54% 10.81% 6.38% 5.42% -9.04% -
ROE 2.01% 2.77% 1.20% 2.36% 4.64% 3.52% -2.33% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 43.63 24.86 24.47 16.28 45.81 41.16 17.21 16.76%
EPS 1.74 2.16 0.87 1.75 3.44 2.25 -1.54 -
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.8642 0.7808 0.723 0.741 0.7425 0.6397 0.6624 4.52%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 43.63 24.86 24.47 16.28 45.81 41.16 17.21 16.76%
EPS 1.74 2.16 0.87 1.75 3.44 2.25 -1.54 -
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.8642 0.7808 0.723 0.741 0.7425 0.6397 0.6624 4.52%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.81 0.62 0.675 0.665 1.32 0.405 0.355 -
P/RPS 1.86 2.49 2.76 4.08 2.88 0.98 2.06 -1.68%
P/EPS 46.65 28.66 77.54 38.01 38.35 17.99 -23.02 -
EY 2.14 3.49 1.29 2.63 2.61 5.56 -4.34 -
DY 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
P/NAPS 0.94 0.79 0.93 0.90 1.78 0.63 0.54 9.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 21/02/23 23/02/22 22/02/21 20/02/20 21/02/19 23/02/18 -
Price 0.955 0.645 0.785 0.765 1.15 0.845 0.375 -
P/RPS 2.19 2.59 3.21 4.70 2.51 2.05 2.18 0.07%
P/EPS 55.00 29.81 90.17 43.72 33.41 37.54 -24.32 -
EY 1.82 3.35 1.11 2.29 2.99 2.66 -4.11 -
DY 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
P/NAPS 1.11 0.83 1.09 1.03 1.55 1.32 0.57 11.74%

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