[CAMRES] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.73%
YoY- -30.47%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 230,086 206,568 159,573 149,765 143,398 142,240 123,974 51.19%
PBT 5,358 2,588 3,117 2,456 1,722 1,968 1,857 103.06%
Tax -2,060 -844 -1,238 -1,357 -814 -784 -1,208 42.87%
NP 3,298 1,744 1,879 1,098 908 1,184 649 196.45%
-
NP to SH 3,014 1,432 1,864 1,080 880 1,132 649 179.13%
-
Tax Rate 38.45% 32.61% 39.72% 55.25% 47.27% 39.84% 65.05% -
Total Cost 226,788 204,824 157,694 148,666 142,490 141,056 123,325 50.26%
-
Net Worth 95,738 94,869 94,291 91,565 91,519 91,974 92,114 2.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 95,738 94,869 94,291 91,565 91,519 91,974 92,114 2.61%
NOSH 177,294 178,999 177,909 176,086 176,000 176,875 177,142 0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.43% 0.84% 1.18% 0.73% 0.63% 0.83% 0.52% -
ROE 3.15% 1.51% 1.98% 1.18% 0.96% 1.23% 0.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 129.78 115.40 89.69 85.05 81.48 80.42 69.99 51.10%
EPS 1.70 0.80 1.05 0.61 0.50 0.64 0.87 56.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.52 0.52 0.52 0.52 2.55%
Adjusted Per Share Value based on latest NOSH - 176,190
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 116.91 104.96 81.08 76.10 72.86 72.28 62.99 51.19%
EPS 1.53 0.73 0.95 0.55 0.45 0.58 0.33 178.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.4821 0.4791 0.4653 0.465 0.4674 0.4681 2.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.275 0.225 0.24 0.215 0.21 0.21 0.22 -
P/RPS 0.21 0.19 0.27 0.25 0.26 0.26 0.31 -22.92%
P/EPS 16.18 28.13 22.91 35.05 42.00 32.81 60.05 -58.38%
EY 6.18 3.56 4.37 2.85 2.38 3.05 1.67 139.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.45 0.41 0.40 0.40 0.42 13.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 28/02/14 28/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.335 0.295 0.22 0.215 0.195 0.215 0.195 -
P/RPS 0.26 0.26 0.25 0.25 0.24 0.27 0.28 -4.83%
P/EPS 19.71 36.87 21.00 35.05 39.00 33.59 53.22 -48.52%
EY 5.07 2.71 4.76 2.85 2.56 2.98 1.88 94.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.42 0.41 0.38 0.41 0.38 38.71%

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