[CAMRES] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 48.13%
YoY- -0.15%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 68,896 68,498 63,024 62,758 61,801 59,132 53,816 17.88%
PBT 5,976 6,500 3,936 5,614 4,266 3,422 2,692 70.09%
Tax -2,044 -2,058 -1,376 -1,486 -1,480 -1,092 -1,096 51.45%
NP 3,932 4,442 2,560 4,128 2,786 2,330 1,596 82.31%
-
NP to SH 3,932 4,442 2,560 4,128 2,786 2,330 1,596 82.31%
-
Tax Rate 34.20% 31.66% 34.96% 26.47% 34.69% 31.91% 40.71% -
Total Cost 64,964 64,056 60,464 58,630 59,014 56,802 52,220 15.65%
-
Net Worth 88,110 86,673 85,942 85,094 82,879 81,914 81,613 5.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 88,110 86,673 85,942 85,094 82,879 81,914 81,613 5.23%
NOSH 179,817 180,569 182,857 181,052 180,172 182,031 181,363 -0.56%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.71% 6.48% 4.06% 6.58% 4.51% 3.94% 2.97% -
ROE 4.46% 5.13% 2.98% 4.85% 3.36% 2.84% 1.96% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.31 37.93 34.47 34.66 34.30 32.48 29.67 18.55%
EPS 2.19 2.46 1.40 2.28 1.55 1.28 0.88 83.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.47 0.47 0.46 0.45 0.45 5.83%
Adjusted Per Share Value based on latest NOSH - 181,140
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.01 34.81 32.02 31.89 31.40 30.05 27.35 17.87%
EPS 2.00 2.26 1.30 2.10 1.42 1.18 0.81 82.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4477 0.4404 0.4367 0.4324 0.4211 0.4162 0.4147 5.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.24 0.21 0.26 0.21 0.18 0.20 0.19 -
P/RPS 0.63 0.55 0.75 0.61 0.52 0.62 0.64 -1.04%
P/EPS 10.98 8.54 18.57 9.21 11.64 15.63 21.59 -36.26%
EY 9.11 11.71 5.38 10.86 8.59 6.40 4.63 56.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.55 0.45 0.39 0.44 0.42 10.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 21/05/10 25/02/10 24/11/09 26/08/09 25/05/09 -
Price 0.25 0.25 0.24 0.22 0.19 0.19 0.18 -
P/RPS 0.65 0.66 0.70 0.63 0.55 0.58 0.61 4.32%
P/EPS 11.43 10.16 17.14 9.65 12.28 14.84 20.45 -32.12%
EY 8.75 9.84 5.83 10.36 8.14 6.74 4.89 47.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.51 0.47 0.41 0.42 0.40 17.56%

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