[CAMRES] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.74%
YoY- -1.19%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 71,054 68,876 67,020 69,853 68,896 68,498 63,024 8.31%
PBT 6,920 6,266 6,560 5,761 5,976 6,500 3,936 45.61%
Tax -2,637 -2,642 -1,980 -5,761 -2,044 -2,058 -1,376 54.22%
NP 4,282 3,624 4,580 0 3,932 4,442 2,560 40.86%
-
NP to SH 4,282 3,624 4,580 4,079 3,932 4,442 2,560 40.86%
-
Tax Rate 38.11% 42.16% 30.18% 100.00% 34.20% 31.66% 34.96% -
Total Cost 66,772 65,252 62,440 69,853 64,964 64,056 60,464 6.83%
-
Net Worth 89,222 87,047 89,453 88,050 88,110 86,673 85,942 2.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 89,222 87,047 89,453 88,050 88,110 86,673 85,942 2.52%
NOSH 178,444 177,647 178,906 179,695 179,817 180,569 182,857 -1.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.03% 5.26% 6.83% 0.00% 5.71% 6.48% 4.06% -
ROE 4.80% 4.16% 5.12% 4.63% 4.46% 5.13% 2.98% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.82 38.77 37.46 38.87 38.31 37.93 34.47 10.08%
EPS 2.40 2.04 2.56 2.27 2.19 2.46 1.40 43.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.50 0.49 0.49 0.48 0.47 4.20%
Adjusted Per Share Value based on latest NOSH - 179,393
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.11 35.00 34.05 35.49 35.01 34.81 32.02 8.33%
EPS 2.18 1.84 2.33 2.07 2.00 2.26 1.30 41.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4534 0.4423 0.4545 0.4474 0.4477 0.4404 0.4367 2.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.20 0.22 0.23 0.22 0.24 0.21 0.26 -
P/RPS 0.50 0.57 0.61 0.57 0.63 0.55 0.75 -23.66%
P/EPS 8.33 10.78 8.98 9.69 10.98 8.54 18.57 -41.37%
EY 12.00 9.27 11.13 10.32 9.11 11.71 5.38 70.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.46 0.45 0.49 0.44 0.55 -19.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 29/08/11 25/05/11 28/02/11 29/11/10 27/08/10 21/05/10 -
Price 0.23 0.21 0.22 0.24 0.25 0.25 0.24 -
P/RPS 0.58 0.54 0.59 0.62 0.65 0.66 0.70 -11.77%
P/EPS 9.58 10.29 8.59 10.57 11.43 10.16 17.14 -32.12%
EY 10.43 9.71 11.64 9.46 8.75 9.84 5.83 47.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.44 0.49 0.51 0.52 0.51 -6.64%

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