[CAMRES] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -67.57%
YoY- -71.7%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 211,880 206,568 142,240 74,328 67,020 63,024 53,816 25.64%
PBT 5,544 2,588 1,968 3,284 6,560 3,936 2,692 12.78%
Tax -2,012 -844 -784 -1,988 -1,980 -1,376 -1,096 10.64%
NP 3,532 1,744 1,184 1,296 4,580 2,560 1,596 14.14%
-
NP to SH 3,532 1,432 1,132 1,296 4,580 2,560 1,596 14.14%
-
Tax Rate 36.29% 32.61% 39.84% 60.54% 30.18% 34.96% 40.71% -
Total Cost 208,348 204,824 141,056 73,032 62,440 60,464 52,220 25.92%
-
Net Worth 95,364 94,869 91,974 59,014 89,453 85,942 81,613 2.62%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 95,364 94,869 91,974 59,014 89,453 85,942 81,613 2.62%
NOSH 176,600 178,999 176,875 115,714 178,906 182,857 181,363 -0.44%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.67% 0.84% 0.83% 1.74% 6.83% 4.06% 2.97% -
ROE 3.70% 1.51% 1.23% 2.20% 5.12% 2.98% 1.96% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 119.98 115.40 80.42 64.23 37.46 34.47 29.67 26.20%
EPS 2.00 0.80 0.64 1.12 2.56 1.40 0.88 14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.52 0.51 0.50 0.47 0.45 3.08%
Adjusted Per Share Value based on latest NOSH - 115,714
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 107.66 104.96 72.28 37.77 34.05 32.02 27.35 25.64%
EPS 1.79 0.73 0.58 0.66 2.33 1.30 0.81 14.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4846 0.4821 0.4674 0.2999 0.4545 0.4367 0.4147 2.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.38 0.225 0.21 0.22 0.23 0.26 0.19 -
P/RPS 0.32 0.19 0.26 0.34 0.61 0.75 0.64 -10.90%
P/EPS 19.00 28.13 32.81 19.64 8.98 18.57 21.59 -2.10%
EY 5.26 3.56 3.05 5.09 11.13 5.38 4.63 2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.42 0.40 0.43 0.46 0.55 0.42 8.88%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 30/05/14 30/05/13 31/05/12 25/05/11 21/05/10 25/05/09 -
Price 0.38 0.295 0.215 0.20 0.22 0.24 0.18 -
P/RPS 0.32 0.26 0.27 0.31 0.59 0.70 0.61 -10.19%
P/EPS 19.00 36.87 33.59 17.86 8.59 17.14 20.45 -1.21%
EY 5.26 2.71 2.98 5.60 11.64 5.83 4.89 1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.41 0.39 0.44 0.51 0.40 9.77%

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