[CAMRES] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -12.05%
YoY- 57.11%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 58,920 60,974 53,436 58,697 59,077 61,904 66,960 -8.16%
PBT 3,573 3,772 2,724 7,126 8,842 9,184 9,636 -48.35%
Tax -913 -1,060 -688 -1,019 -1,898 -2,226 -2,704 -51.47%
NP 2,660 2,712 2,036 6,107 6,944 6,958 6,932 -47.16%
-
NP to SH 2,660 2,712 2,036 6,107 6,944 6,958 6,932 -47.16%
-
Tax Rate 25.55% 28.10% 25.26% 14.30% 21.47% 24.24% 28.06% -
Total Cost 56,260 58,262 51,400 52,590 52,133 54,946 60,028 -4.22%
-
Net Worth 73,084 72,713 72,292 72,724 71,353 70,891 69,238 3.66%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 982 - - - -
Div Payout % - - - 16.09% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 73,084 72,713 72,292 72,724 71,353 70,891 69,238 3.66%
NOSH 197,524 197,209 195,384 196,552 41,007 40,977 40,969 185.11%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.51% 4.45% 3.81% 10.40% 11.75% 11.24% 10.35% -
ROE 3.64% 3.73% 2.82% 8.40% 9.73% 9.82% 10.01% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.83 31.03 27.35 29.86 144.06 151.07 163.44 -67.79%
EPS 1.35 1.38 1.04 3.10 16.93 16.98 16.92 -81.43%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.37 0.37 1.74 1.73 1.69 -63.64%
Adjusted Per Share Value based on latest NOSH - 197,142
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.94 30.98 27.15 29.83 30.02 31.46 34.02 -8.15%
EPS 1.35 1.38 1.03 3.10 3.53 3.54 3.52 -47.18%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.3714 0.3695 0.3673 0.3695 0.3626 0.3602 0.3518 3.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.32 0.26 0.36 1.51 0.32 0.26 0.34 -
P/RPS 1.07 0.84 1.32 5.06 0.22 0.17 0.21 195.80%
P/EPS 23.76 18.84 34.55 48.60 1.89 1.53 2.01 418.14%
EY 4.21 5.31 2.89 2.06 52.92 65.31 49.76 -80.69%
DY 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.97 4.08 0.18 0.15 0.20 164.19%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 19/08/05 30/05/05 24/02/05 24/11/04 30/08/04 21/05/04 -
Price 0.25 0.27 0.29 0.38 0.38 0.30 0.26 -
P/RPS 0.84 0.87 1.06 1.27 0.26 0.20 0.16 201.76%
P/EPS 18.56 19.57 27.83 12.23 2.24 1.77 1.54 424.86%
EY 5.39 5.11 3.59 8.18 44.56 56.60 65.08 -80.97%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.78 1.03 0.22 0.17 0.15 173.66%

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