[CAMRES] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 9.75%
YoY- 15.41%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 60,072 64,635 64,885 62,554 57,752 59,555 58,920 1.30%
PBT 4,868 4,039 4,854 4,418 3,992 3,563 3,573 22.92%
Tax -1,620 -1,052 -1,745 -1,288 -1,140 -877 -913 46.61%
NP 3,248 2,987 3,109 3,130 2,852 2,686 2,660 14.25%
-
NP to SH 3,248 2,987 3,109 3,130 2,852 2,686 2,660 14.25%
-
Tax Rate 33.28% 26.05% 35.95% 29.15% 28.56% 24.61% 25.55% -
Total Cost 56,824 61,648 61,776 59,424 54,900 56,869 56,260 0.66%
-
Net Worth 77,239 76,656 77,074 76,293 75,261 74,690 73,084 3.75%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 19 - -
Div Payout % - - - - - 0.73% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 77,239 76,656 77,074 76,293 75,261 74,690 73,084 3.75%
NOSH 198,048 196,556 197,627 195,624 198,055 196,554 197,524 0.17%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.41% 4.62% 4.79% 5.00% 4.94% 4.51% 4.51% -
ROE 4.21% 3.90% 4.03% 4.10% 3.79% 3.60% 3.64% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.33 32.88 32.83 31.98 29.16 30.30 29.83 1.11%
EPS 1.64 1.52 1.57 1.60 1.44 1.36 1.35 13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.39 0.39 0.39 0.39 0.38 0.38 0.37 3.57%
Adjusted Per Share Value based on latest NOSH - 198,139
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.52 32.84 32.97 31.79 29.35 30.26 29.94 1.28%
EPS 1.65 1.52 1.58 1.59 1.45 1.36 1.35 14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3925 0.3895 0.3916 0.3877 0.3824 0.3795 0.3714 3.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.34 0.29 0.29 0.26 0.28 0.26 0.32 -
P/RPS 1.12 0.88 0.88 0.81 0.96 0.86 1.07 3.09%
P/EPS 20.73 19.08 18.43 16.25 19.44 19.03 23.76 -8.70%
EY 4.82 5.24 5.43 6.15 5.14 5.26 4.21 9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.87 0.74 0.74 0.67 0.74 0.68 0.86 0.77%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 28/02/07 27/11/06 21/08/06 29/05/06 28/02/06 30/11/05 -
Price 0.31 0.34 0.30 0.25 0.25 0.29 0.25 -
P/RPS 1.02 1.03 0.91 0.78 0.86 0.96 0.84 13.83%
P/EPS 18.90 22.37 19.07 15.62 17.36 21.22 18.56 1.21%
EY 5.29 4.47 5.24 6.40 5.76 4.71 5.39 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.79 0.87 0.77 0.64 0.66 0.76 0.68 10.52%

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