[CAMRES] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.93%
YoY- 18.75%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 79,582 77,202 72,604 71,809 69,366 64,264 60,072 20.56%
PBT 6,762 6,000 5,832 5,535 5,329 5,062 4,868 24.41%
Tax -1,973 -1,988 -1,548 -1,988 -1,637 -1,658 -1,620 14.00%
NP 4,789 4,012 4,284 3,547 3,692 3,404 3,248 29.45%
-
NP to SH 4,789 4,012 4,284 3,547 3,692 3,404 3,248 29.45%
-
Tax Rate 29.18% 33.13% 26.54% 35.92% 30.72% 32.75% 33.28% -
Total Cost 74,793 73,190 68,320 68,262 65,674 60,860 56,824 20.04%
-
Net Worth 80,445 79,483 80,324 80,881 78,553 79,162 77,239 2.74%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 80,445 79,483 80,324 80,881 78,553 79,162 77,239 2.74%
NOSH 187,083 189,245 191,249 197,272 196,382 197,906 198,048 -3.71%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.02% 5.20% 5.90% 4.94% 5.32% 5.30% 5.41% -
ROE 5.95% 5.05% 5.33% 4.39% 4.70% 4.30% 4.21% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 42.54 40.79 37.96 36.40 35.32 32.47 30.33 25.22%
EPS 2.56 2.12 2.24 1.80 1.88 1.72 1.64 34.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.42 0.41 0.40 0.40 0.39 6.70%
Adjusted Per Share Value based on latest NOSH - 195,277
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 40.44 39.23 36.89 36.49 35.25 32.65 30.52 20.57%
EPS 2.43 2.04 2.18 1.80 1.88 1.73 1.65 29.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4088 0.4039 0.4082 0.411 0.3992 0.4022 0.3925 2.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.22 0.22 0.26 0.27 0.30 0.34 -
P/RPS 0.47 0.54 0.58 0.71 0.76 0.92 1.12 -43.85%
P/EPS 7.81 10.38 9.82 14.46 14.36 17.44 20.73 -47.74%
EY 12.80 9.64 10.18 6.92 6.96 5.73 4.82 91.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.52 0.63 0.68 0.75 0.87 -33.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 26/02/08 21/11/07 22/08/07 23/05/07 -
Price 0.17 0.19 0.23 0.24 0.26 0.26 0.31 -
P/RPS 0.40 0.47 0.61 0.66 0.74 0.80 1.02 -46.33%
P/EPS 6.64 8.96 10.27 13.35 13.83 15.12 18.90 -50.11%
EY 15.06 11.16 9.74 7.49 7.23 6.62 5.29 100.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.55 0.59 0.65 0.65 0.79 -36.39%

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