[CAMRES] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 61.16%
YoY- 349.75%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 209,120 211,880 214,321 229,650 230,086 206,568 159,573 19.81%
PBT 4,518 5,544 8,852 7,057 5,358 2,588 3,117 28.16%
Tax -1,500 -2,012 -1,807 -1,656 -2,060 -844 -1,238 13.69%
NP 3,018 3,532 7,045 5,401 3,298 1,744 1,879 37.26%
-
NP to SH 3,018 3,532 6,552 4,857 3,014 1,432 1,864 38.00%
-
Tax Rate 33.20% 36.29% 20.41% 23.47% 38.45% 32.61% 39.72% -
Total Cost 206,102 208,348 207,276 224,249 226,788 204,824 157,694 19.59%
-
Net Worth 95,506 95,364 99,165 97,264 95,738 94,869 94,291 0.85%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 95,506 95,364 99,165 97,264 95,738 94,869 94,291 0.85%
NOSH 191,012 176,600 177,081 176,844 177,294 178,999 177,909 4.86%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.44% 1.67% 3.29% 2.35% 1.43% 0.84% 1.18% -
ROE 3.16% 3.70% 6.61% 4.99% 3.15% 1.51% 1.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 109.48 119.98 121.03 129.86 129.78 115.40 89.69 14.25%
EPS 1.58 2.00 3.70 2.75 1.70 0.80 1.05 31.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.56 0.55 0.54 0.53 0.53 -3.82%
Adjusted Per Share Value based on latest NOSH - 176,528
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 106.26 107.66 108.90 116.69 116.91 104.96 81.08 19.81%
EPS 1.53 1.79 3.33 2.47 1.53 0.73 0.95 37.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4853 0.4846 0.5039 0.4942 0.4865 0.4821 0.4791 0.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.30 0.38 0.28 0.33 0.275 0.225 0.24 -
P/RPS 0.27 0.32 0.23 0.25 0.21 0.19 0.27 0.00%
P/EPS 18.99 19.00 7.57 12.01 16.18 28.13 22.91 -11.79%
EY 5.27 5.26 13.21 8.32 6.18 3.56 4.37 13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.50 0.60 0.51 0.42 0.45 21.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 27/02/15 26/11/14 26/08/14 30/05/14 28/02/14 -
Price 0.245 0.38 0.335 0.315 0.335 0.295 0.22 -
P/RPS 0.22 0.32 0.28 0.24 0.26 0.26 0.25 -8.19%
P/EPS 15.51 19.00 9.05 11.47 19.71 36.87 21.00 -18.33%
EY 6.45 5.26 11.04 8.72 5.07 2.71 4.76 22.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.70 0.60 0.57 0.62 0.56 0.42 10.85%

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