[CAMRES] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 19.38%
YoY- 29.72%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 59,132 53,816 73,772 79,582 77,202 72,604 71,809 -12.15%
PBT 3,422 2,692 6,504 6,762 6,000 5,832 5,535 -27.44%
Tax -1,092 -1,096 -2,370 -1,973 -1,988 -1,548 -1,988 -32.95%
NP 2,330 1,596 4,134 4,789 4,012 4,284 3,547 -24.45%
-
NP to SH 2,330 1,596 4,134 4,789 4,012 4,284 3,547 -24.45%
-
Tax Rate 31.91% 40.71% 36.44% 29.18% 33.13% 26.54% 35.92% -
Total Cost 56,802 52,220 69,638 74,793 73,190 68,320 68,262 -11.54%
-
Net Worth 81,914 81,613 79,962 80,445 79,483 80,324 80,881 0.85%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 81,914 81,613 79,962 80,445 79,483 80,324 80,881 0.85%
NOSH 182,031 181,363 185,959 187,083 189,245 191,249 197,272 -5.22%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.94% 2.97% 5.60% 6.02% 5.20% 5.90% 4.94% -
ROE 2.84% 1.96% 5.17% 5.95% 5.05% 5.33% 4.39% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 32.48 29.67 39.67 42.54 40.79 37.96 36.40 -7.32%
EPS 1.28 0.88 2.22 2.56 2.12 2.24 1.80 -20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.43 0.43 0.42 0.42 0.41 6.40%
Adjusted Per Share Value based on latest NOSH - 182,298
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.05 27.35 37.49 40.44 39.23 36.89 36.49 -12.15%
EPS 1.18 0.81 2.10 2.43 2.04 2.18 1.80 -24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.4147 0.4063 0.4088 0.4039 0.4082 0.411 0.84%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.20 0.19 0.17 0.20 0.22 0.22 0.26 -
P/RPS 0.62 0.64 0.43 0.47 0.54 0.58 0.71 -8.64%
P/EPS 15.63 21.59 7.65 7.81 10.38 9.82 14.46 5.32%
EY 6.40 4.63 13.08 12.80 9.64 10.18 6.92 -5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.40 0.47 0.52 0.52 0.63 -21.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 25/05/09 27/02/09 27/11/08 29/08/08 29/05/08 26/02/08 -
Price 0.19 0.18 0.22 0.17 0.19 0.23 0.24 -
P/RPS 0.58 0.61 0.55 0.40 0.47 0.61 0.66 -8.26%
P/EPS 14.84 20.45 9.90 6.64 8.96 10.27 13.35 7.31%
EY 6.74 4.89 10.10 15.06 11.16 9.74 7.49 -6.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.51 0.40 0.45 0.55 0.59 -20.29%

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