[CAMRES] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.48%
YoY- -63.73%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 143,398 142,240 123,974 124,782 106,816 74,328 70,505 60.59%
PBT 1,722 1,968 1,857 2,521 2,838 3,284 5,687 -54.94%
Tax -814 -784 -1,208 -1,797 -1,800 -1,988 -1,691 -38.60%
NP 908 1,184 649 724 1,038 1,296 3,996 -62.79%
-
NP to SH 880 1,132 649 1,553 1,716 1,296 3,996 -63.56%
-
Tax Rate 47.27% 39.84% 65.05% 71.28% 63.42% 60.54% 29.73% -
Total Cost 142,490 141,056 123,325 124,058 105,778 73,032 66,509 66.26%
-
Net Worth 91,519 91,974 92,114 91,787 91,162 59,014 90,925 0.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 91,519 91,974 92,114 91,787 91,162 59,014 90,925 0.43%
NOSH 176,000 176,875 177,142 176,515 178,750 115,714 178,285 -0.85%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.63% 0.83% 0.52% 0.58% 0.97% 1.74% 5.67% -
ROE 0.96% 1.23% 0.70% 1.69% 1.88% 2.20% 4.39% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 81.48 80.42 69.99 70.69 59.76 64.23 39.55 61.97%
EPS 0.50 0.64 0.87 0.88 0.96 1.12 2.24 -63.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.52 0.52 0.51 0.51 0.51 1.30%
Adjusted Per Share Value based on latest NOSH - 180,588
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 72.86 72.28 62.99 63.41 54.28 37.77 35.83 60.57%
EPS 0.45 0.58 0.33 0.79 0.87 0.66 2.03 -63.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.465 0.4674 0.4681 0.4664 0.4632 0.2999 0.462 0.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.21 0.21 0.22 0.20 0.20 0.22 0.22 -
P/RPS 0.26 0.26 0.31 0.28 0.33 0.34 0.56 -40.06%
P/EPS 42.00 32.81 60.05 22.73 20.83 19.64 9.82 163.72%
EY 2.38 3.05 1.67 4.40 4.80 5.09 10.19 -62.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.42 0.38 0.39 0.43 0.43 -4.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.195 0.215 0.195 0.20 0.20 0.20 0.23 -
P/RPS 0.24 0.27 0.28 0.28 0.33 0.31 0.58 -44.50%
P/EPS 39.00 33.59 53.22 22.73 20.83 17.86 10.26 143.76%
EY 2.56 2.98 1.88 4.40 4.80 5.60 9.74 -59.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.38 0.38 0.39 0.39 0.45 -10.66%

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