[CAMRES] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -3.93%
YoY- 11.21%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 69,366 64,264 60,072 64,635 64,885 62,554 57,752 12.98%
PBT 5,329 5,062 4,868 4,039 4,854 4,418 3,992 21.21%
Tax -1,637 -1,658 -1,620 -1,052 -1,745 -1,288 -1,140 27.25%
NP 3,692 3,404 3,248 2,987 3,109 3,130 2,852 18.76%
-
NP to SH 3,692 3,404 3,248 2,987 3,109 3,130 2,852 18.76%
-
Tax Rate 30.72% 32.75% 33.28% 26.05% 35.95% 29.15% 28.56% -
Total Cost 65,674 60,860 56,824 61,648 61,776 59,424 54,900 12.67%
-
Net Worth 78,553 79,162 77,239 76,656 77,074 76,293 75,261 2.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 78,553 79,162 77,239 76,656 77,074 76,293 75,261 2.89%
NOSH 196,382 197,906 198,048 196,556 197,627 195,624 198,055 -0.56%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.32% 5.30% 5.41% 4.62% 4.79% 5.00% 4.94% -
ROE 4.70% 4.30% 4.21% 3.90% 4.03% 4.10% 3.79% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.32 32.47 30.33 32.88 32.83 31.98 29.16 13.61%
EPS 1.88 1.72 1.64 1.52 1.57 1.60 1.44 19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.39 0.39 0.39 0.39 0.38 3.47%
Adjusted Per Share Value based on latest NOSH - 198,750
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.25 32.65 30.52 32.84 32.97 31.79 29.35 12.97%
EPS 1.88 1.73 1.65 1.52 1.58 1.59 1.45 18.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3992 0.4022 0.3925 0.3895 0.3916 0.3877 0.3824 2.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.27 0.30 0.34 0.29 0.29 0.26 0.28 -
P/RPS 0.76 0.92 1.12 0.88 0.88 0.81 0.96 -14.40%
P/EPS 14.36 17.44 20.73 19.08 18.43 16.25 19.44 -18.26%
EY 6.96 5.73 4.82 5.24 5.43 6.15 5.14 22.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.87 0.74 0.74 0.67 0.74 -5.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 23/05/07 28/02/07 27/11/06 21/08/06 29/05/06 -
Price 0.26 0.26 0.31 0.34 0.30 0.25 0.25 -
P/RPS 0.74 0.80 1.02 1.03 0.91 0.78 0.86 -9.52%
P/EPS 13.83 15.12 18.90 22.37 19.07 15.62 17.36 -14.05%
EY 7.23 6.62 5.29 4.47 5.24 6.40 5.76 16.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.79 0.87 0.77 0.64 0.66 -1.01%

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