[CAMRES] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 33.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 57,752 59,555 58,920 60,974 53,436 58,697 59,077 -1.50%
PBT 3,992 3,563 3,573 3,772 2,724 7,126 8,842 -41.17%
Tax -1,140 -877 -913 -1,060 -688 -1,019 -1,898 -28.83%
NP 2,852 2,686 2,660 2,712 2,036 6,107 6,944 -44.77%
-
NP to SH 2,852 2,686 2,660 2,712 2,036 6,107 6,944 -44.77%
-
Tax Rate 28.56% 24.61% 25.55% 28.10% 25.26% 14.30% 21.47% -
Total Cost 54,900 56,869 56,260 58,262 51,400 52,590 52,133 3.51%
-
Net Worth 75,261 74,690 73,084 72,713 72,292 72,724 71,353 3.62%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 19 - - - 982 - -
Div Payout % - 0.73% - - - 16.09% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 75,261 74,690 73,084 72,713 72,292 72,724 71,353 3.62%
NOSH 198,055 196,554 197,524 197,209 195,384 196,552 41,007 186.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.94% 4.51% 4.51% 4.45% 3.81% 10.40% 11.75% -
ROE 3.79% 3.60% 3.64% 3.73% 2.82% 8.40% 9.73% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 29.16 30.30 29.83 31.03 27.35 29.86 144.06 -65.55%
EPS 1.44 1.36 1.35 1.38 1.04 3.10 16.93 -80.68%
DPS 0.00 0.01 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.38 0.38 0.37 0.37 0.37 0.37 1.74 -63.76%
Adjusted Per Share Value based on latest NOSH - 197,209
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 29.35 30.26 29.94 30.98 27.15 29.83 30.02 -1.49%
EPS 1.45 1.36 1.35 1.38 1.03 3.10 3.53 -44.77%
DPS 0.00 0.01 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.3824 0.3795 0.3714 0.3695 0.3673 0.3695 0.3626 3.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.28 0.26 0.32 0.26 0.36 1.51 0.32 -
P/RPS 0.96 0.86 1.07 0.84 1.32 5.06 0.22 167.27%
P/EPS 19.44 19.03 23.76 18.84 34.55 48.60 1.89 373.63%
EY 5.14 5.26 4.21 5.31 2.89 2.06 52.92 -78.90%
DY 0.00 0.04 0.00 0.00 0.00 0.33 0.00 -
P/NAPS 0.74 0.68 0.86 0.70 0.97 4.08 0.18 156.85%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 30/11/05 19/08/05 30/05/05 24/02/05 24/11/04 -
Price 0.25 0.29 0.25 0.27 0.29 0.38 0.38 -
P/RPS 0.86 0.96 0.84 0.87 1.06 1.27 0.26 122.16%
P/EPS 17.36 21.22 18.56 19.57 27.83 12.23 2.24 292.11%
EY 5.76 4.71 5.39 5.11 3.59 8.18 44.56 -74.46%
DY 0.00 0.03 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.66 0.76 0.68 0.73 0.78 1.03 0.22 108.14%

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