[CAMRES] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -11.48%
YoY- 41.1%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 68,876 67,020 69,853 68,896 68,498 63,024 62,758 6.41%
PBT 6,266 6,560 5,761 5,976 6,500 3,936 5,614 7.62%
Tax -2,642 -1,980 -5,761 -2,044 -2,058 -1,376 -1,486 46.91%
NP 3,624 4,580 0 3,932 4,442 2,560 4,128 -8.33%
-
NP to SH 3,624 4,580 4,079 3,932 4,442 2,560 4,128 -8.33%
-
Tax Rate 42.16% 30.18% 100.00% 34.20% 31.66% 34.96% 26.47% -
Total Cost 65,252 62,440 69,853 64,964 64,056 60,464 58,630 7.41%
-
Net Worth 87,047 89,453 88,050 88,110 86,673 85,942 85,094 1.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 87,047 89,453 88,050 88,110 86,673 85,942 85,094 1.52%
NOSH 177,647 178,906 179,695 179,817 180,569 182,857 181,052 -1.26%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.26% 6.83% 0.00% 5.71% 6.48% 4.06% 6.58% -
ROE 4.16% 5.12% 4.63% 4.46% 5.13% 2.98% 4.85% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.77 37.46 38.87 38.31 37.93 34.47 34.66 7.77%
EPS 2.04 2.56 2.27 2.19 2.46 1.40 2.28 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.49 0.49 0.48 0.47 0.47 2.82%
Adjusted Per Share Value based on latest NOSH - 181,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.00 34.05 35.49 35.01 34.81 32.02 31.89 6.41%
EPS 1.84 2.33 2.07 2.00 2.26 1.30 2.10 -8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4423 0.4545 0.4474 0.4477 0.4404 0.4367 0.4324 1.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.22 0.23 0.22 0.24 0.21 0.26 0.21 -
P/RPS 0.57 0.61 0.57 0.63 0.55 0.75 0.61 -4.43%
P/EPS 10.78 8.98 9.69 10.98 8.54 18.57 9.21 11.09%
EY 9.27 11.13 10.32 9.11 11.71 5.38 10.86 -10.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.45 0.49 0.44 0.55 0.45 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 25/05/11 28/02/11 29/11/10 27/08/10 21/05/10 25/02/10 -
Price 0.21 0.22 0.24 0.25 0.25 0.24 0.22 -
P/RPS 0.54 0.59 0.62 0.65 0.66 0.70 0.63 -9.79%
P/EPS 10.29 8.59 10.57 11.43 10.16 17.14 9.65 4.38%
EY 9.71 11.64 9.46 8.75 9.84 5.83 10.36 -4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.49 0.51 0.52 0.51 0.47 -5.77%

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