[CAMRES] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 34.89%
YoY- 251.5%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 220,445 209,120 211,880 214,321 229,650 230,086 206,568 4.42%
PBT 6,300 4,518 5,544 8,852 7,057 5,358 2,588 80.86%
Tax -1,548 -1,500 -2,012 -1,807 -1,656 -2,060 -844 49.78%
NP 4,752 3,018 3,532 7,045 5,401 3,298 1,744 94.96%
-
NP to SH 4,752 3,018 3,532 6,552 4,857 3,014 1,432 122.31%
-
Tax Rate 24.57% 33.20% 36.29% 20.41% 23.47% 38.45% 32.61% -
Total Cost 215,693 206,102 208,348 207,276 224,249 226,788 204,824 3.50%
-
Net Worth 96,682 95,506 95,364 99,165 97,264 95,738 94,869 1.26%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 96,682 95,506 95,364 99,165 97,264 95,738 94,869 1.26%
NOSH 189,574 191,012 176,600 177,081 176,844 177,294 178,999 3.89%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.16% 1.44% 1.67% 3.29% 2.35% 1.43% 0.84% -
ROE 4.92% 3.16% 3.70% 6.61% 4.99% 3.15% 1.51% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 116.28 109.48 119.98 121.03 129.86 129.78 115.40 0.50%
EPS 2.51 1.58 2.00 3.70 2.75 1.70 0.80 114.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.54 0.56 0.55 0.54 0.53 -2.52%
Adjusted Per Share Value based on latest NOSH - 177,378
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 112.01 106.26 107.66 108.90 116.69 116.91 104.96 4.42%
EPS 2.41 1.53 1.79 3.33 2.47 1.53 0.73 121.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4913 0.4853 0.4846 0.5039 0.4942 0.4865 0.4821 1.26%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.32 0.30 0.38 0.28 0.33 0.275 0.225 -
P/RPS 0.28 0.27 0.32 0.23 0.25 0.21 0.19 29.46%
P/EPS 12.77 18.99 19.00 7.57 12.01 16.18 28.13 -40.90%
EY 7.83 5.27 5.26 13.21 8.32 6.18 3.56 69.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.70 0.50 0.60 0.51 0.42 31.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 28/05/15 27/02/15 26/11/14 26/08/14 30/05/14 -
Price 0.30 0.245 0.38 0.335 0.315 0.335 0.295 -
P/RPS 0.26 0.22 0.32 0.28 0.24 0.26 0.26 0.00%
P/EPS 11.97 15.51 19.00 9.05 11.47 19.71 36.87 -52.73%
EY 8.36 6.45 5.26 11.04 8.72 5.07 2.71 111.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 0.70 0.60 0.57 0.62 0.56 3.53%

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