[CAMRES] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.38%
YoY- 13.21%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 53,436 58,697 59,077 61,904 66,960 54,694 53,302 0.16%
PBT 2,724 7,126 8,842 9,184 9,636 4,423 4,776 -31.20%
Tax -688 -1,019 -1,898 -2,226 -2,704 -536 -1,170 -29.78%
NP 2,036 6,107 6,944 6,958 6,932 3,887 3,605 -31.65%
-
NP to SH 2,036 6,107 6,944 6,958 6,932 3,887 3,605 -31.65%
-
Tax Rate 25.26% 14.30% 21.47% 24.24% 28.06% 12.12% 24.50% -
Total Cost 51,400 52,590 52,133 54,946 60,028 50,807 49,697 2.26%
-
Net Worth 72,292 72,724 71,353 70,891 69,238 13,933 66,370 5.85%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 982 - - - 409 - -
Div Payout % - 16.09% - - - 10.54% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 72,292 72,724 71,353 70,891 69,238 13,933 66,370 5.85%
NOSH 195,384 196,552 41,007 40,977 40,969 40,981 40,969 183.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.81% 10.40% 11.75% 11.24% 10.35% 7.11% 6.76% -
ROE 2.82% 8.40% 9.73% 9.82% 10.01% 27.90% 5.43% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 27.35 29.86 144.06 151.07 163.44 133.46 130.10 -64.61%
EPS 1.04 3.10 16.93 16.98 16.92 1.98 8.80 -75.88%
DPS 0.00 0.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.37 0.37 1.74 1.73 1.69 0.34 1.62 -62.60%
Adjusted Per Share Value based on latest NOSH - 41,009
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 27.15 29.83 30.02 31.46 34.02 27.79 27.08 0.17%
EPS 1.03 3.10 3.53 3.54 3.52 1.98 1.83 -31.80%
DPS 0.00 0.50 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.3673 0.3695 0.3626 0.3602 0.3518 0.0708 0.3373 5.83%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.36 1.51 0.32 0.26 0.34 0.41 0.32 -
P/RPS 1.32 5.06 0.22 0.17 0.21 0.31 0.25 202.91%
P/EPS 34.55 48.60 1.89 1.53 2.01 4.32 3.64 347.68%
EY 2.89 2.06 52.92 65.31 49.76 23.13 27.50 -77.69%
DY 0.00 0.33 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.97 4.08 0.18 0.15 0.20 1.21 0.20 186.24%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 24/11/04 30/08/04 21/05/04 27/02/04 19/11/03 -
Price 0.29 0.38 0.38 0.30 0.26 0.39 0.33 -
P/RPS 1.06 1.27 0.26 0.20 0.16 0.29 0.25 161.73%
P/EPS 27.83 12.23 2.24 1.77 1.54 4.11 3.75 280.00%
EY 3.59 8.18 44.56 56.60 65.08 24.32 26.67 -73.70%
DY 0.00 1.32 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.78 1.03 0.22 0.17 0.15 1.15 0.20 147.56%

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