[CARIMIN] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -98.48%
YoY- 102.24%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 56,460 44,535 34,635 22,951 53,520 94,684 24,873 14.62%
PBT 15,735 6,726 -1,750 1,008 -2,595 2,841 -5,113 -
Tax -615 -1,651 -1,014 -939 -1,230 -792 -192 21.39%
NP 15,120 5,075 -2,764 69 -3,825 2,049 -5,305 -
-
NP to SH 15,130 5,065 -2,884 62 -2,772 2,131 -5,261 -
-
Tax Rate 3.91% 24.55% - 93.15% - 27.88% - -
Total Cost 41,340 39,460 37,399 22,882 57,345 92,635 30,178 5.38%
-
Net Worth 217,249 187,804 166,450 173,420 167,994 151,763 149,681 6.39%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 4,677 - - - - - - -
Div Payout % 30.92% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 217,249 187,804 166,450 173,420 167,994 151,763 149,681 6.39%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 26.78% 11.40% -7.98% 0.30% -7.15% 2.16% -21.33% -
ROE 6.96% 2.70% -1.73% 0.04% -1.65% 1.40% -3.51% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 24.14 19.04 14.81 9.81 22.88 40.48 10.64 14.61%
EPS 6.47 2.17 -1.23 0.03 -1.19 0.91 -2.25 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9289 0.803 0.7117 0.7415 0.7183 0.6489 0.64 6.39%
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 24.14 19.04 14.81 9.81 22.88 40.48 10.64 14.61%
EPS 6.47 2.17 -1.23 0.03 -1.19 0.91 -2.25 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9289 0.803 0.7117 0.7415 0.7183 0.6489 0.64 6.39%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.82 0.65 0.625 0.675 0.535 0.83 0.315 -
P/RPS 3.40 3.41 4.22 6.88 2.34 2.05 2.96 2.33%
P/EPS 12.68 30.01 -50.68 2,546.25 -45.14 91.09 -14.00 -
EY 7.89 3.33 -1.97 0.04 -2.22 1.10 -7.14 -
DY 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.88 0.91 0.74 1.28 0.49 10.24%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 24/05/23 24/05/22 20/05/21 18/05/20 23/05/19 23/05/18 -
Price 0.995 0.635 0.65 0.655 0.795 0.68 0.29 -
P/RPS 4.12 3.33 4.39 6.67 3.47 1.68 2.73 7.09%
P/EPS 15.38 29.32 -52.71 2,470.81 -67.08 74.63 -12.89 -
EY 6.50 3.41 -1.90 0.04 -1.49 1.34 -7.76 -
DY 2.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.79 0.91 0.88 1.11 1.05 0.45 15.51%

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