[CAMRES] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -22.26%
YoY- -48.72%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 206,568 159,573 149,765 143,398 142,240 123,974 124,782 39.98%
PBT 2,588 3,117 2,456 1,722 1,968 1,857 2,521 1.76%
Tax -844 -1,238 -1,357 -814 -784 -1,208 -1,797 -39.60%
NP 1,744 1,879 1,098 908 1,184 649 724 79.79%
-
NP to SH 1,432 1,864 1,080 880 1,132 649 1,553 -5.26%
-
Tax Rate 32.61% 39.72% 55.25% 47.27% 39.84% 65.05% 71.28% -
Total Cost 204,824 157,694 148,666 142,490 141,056 123,325 124,058 39.73%
-
Net Worth 94,869 94,291 91,565 91,519 91,974 92,114 91,787 2.22%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 94,869 94,291 91,565 91,519 91,974 92,114 91,787 2.22%
NOSH 178,999 177,909 176,086 176,000 176,875 177,142 176,515 0.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.84% 1.18% 0.73% 0.63% 0.83% 0.52% 0.58% -
ROE 1.51% 1.98% 1.18% 0.96% 1.23% 0.70% 1.69% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 115.40 89.69 85.05 81.48 80.42 69.99 70.69 38.68%
EPS 0.80 1.05 0.61 0.50 0.64 0.87 0.88 -6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.52 0.52 0.52 0.52 0.52 1.27%
Adjusted Per Share Value based on latest NOSH - 174,444
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 104.96 81.08 76.10 72.86 72.28 62.99 63.41 39.97%
EPS 0.73 0.95 0.55 0.45 0.58 0.33 0.79 -5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4821 0.4791 0.4653 0.465 0.4674 0.4681 0.4664 2.23%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.225 0.24 0.215 0.21 0.21 0.22 0.20 -
P/RPS 0.19 0.27 0.25 0.26 0.26 0.31 0.28 -22.79%
P/EPS 28.13 22.91 35.05 42.00 32.81 60.05 22.73 15.28%
EY 3.56 4.37 2.85 2.38 3.05 1.67 4.40 -13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.41 0.40 0.40 0.42 0.38 6.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 28/11/13 30/08/13 30/05/13 28/02/13 29/11/12 -
Price 0.295 0.22 0.215 0.195 0.215 0.195 0.20 -
P/RPS 0.26 0.25 0.25 0.24 0.27 0.28 0.28 -4.82%
P/EPS 36.87 21.00 35.05 39.00 33.59 53.22 22.73 38.09%
EY 2.71 4.76 2.85 2.56 2.98 1.88 4.40 -27.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.41 0.38 0.41 0.38 0.38 29.53%

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