[CAMRES] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 7.53%
YoY- 22.2%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 53,302 52,764 54,272 49,848 46,869 45,380 42,920 15.52%
PBT 4,776 5,536 6,752 10,428 9,173 7,402 5,376 -7.57%
Tax -1,170 -1,212 -1,468 -1,969 -1,404 -1,256 -1,260 -4.81%
NP 3,605 4,324 5,284 8,459 7,769 6,146 4,116 -8.45%
-
NP to SH 3,605 4,324 5,284 8,459 7,866 6,146 4,116 -8.45%
-
Tax Rate 24.50% 21.89% 21.74% 18.88% 15.31% 16.97% 23.44% -
Total Cost 49,697 48,440 48,988 41,389 39,100 39,234 38,804 17.91%
-
Net Worth 66,370 68,100 68,921 62,906 62,461 58,386 50,764 19.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 3,125 - - - -
Div Payout % - - - 36.95% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 66,370 68,100 68,921 62,906 62,461 58,386 50,764 19.54%
NOSH 40,969 41,024 41,024 39,072 39,333 38,412 34,300 12.56%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.76% 8.19% 9.74% 16.97% 16.58% 13.54% 9.59% -
ROE 5.43% 6.35% 7.67% 13.45% 12.59% 10.53% 8.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 130.10 128.62 132.29 127.58 119.16 118.14 125.13 2.62%
EPS 8.80 10.54 12.88 21.83 20.00 16.00 12.00 -18.66%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.62 1.66 1.68 1.61 1.588 1.52 1.48 6.20%
Adjusted Per Share Value based on latest NOSH - 38,758
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.08 26.81 27.58 25.33 23.82 23.06 21.81 15.50%
EPS 1.83 2.20 2.68 4.30 4.00 3.12 2.09 -8.46%
DPS 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
NAPS 0.3373 0.346 0.3502 0.3196 0.3174 0.2967 0.2579 19.57%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.32 0.28 0.21 0.25 0.28 0.32 0.35 -
P/RPS 0.25 0.22 0.16 0.20 0.23 0.27 0.28 -7.27%
P/EPS 3.64 2.66 1.63 1.15 1.40 2.00 2.92 15.81%
EY 27.50 37.64 61.33 86.60 71.43 50.00 34.29 -13.66%
DY 0.00 0.00 0.00 32.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.13 0.16 0.18 0.21 0.24 -11.43%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 28/05/03 27/02/03 19/11/02 19/08/02 28/05/02 -
Price 0.33 0.32 0.29 0.20 0.26 0.34 0.35 -
P/RPS 0.25 0.25 0.22 0.16 0.22 0.29 0.28 -7.27%
P/EPS 3.75 3.04 2.25 0.92 1.30 2.13 2.92 18.13%
EY 26.67 32.94 44.41 108.25 76.92 47.06 34.29 -15.41%
DY 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.17 0.12 0.16 0.22 0.24 -11.43%

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