[CAMRES] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 78.34%
YoY- 31.19%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 58,697 59,077 61,904 66,960 54,694 53,302 52,764 7.32%
PBT 7,126 8,842 9,184 9,636 4,423 4,776 5,536 18.24%
Tax -1,019 -1,898 -2,226 -2,704 -536 -1,170 -1,212 -10.87%
NP 6,107 6,944 6,958 6,932 3,887 3,605 4,324 25.74%
-
NP to SH 6,107 6,944 6,958 6,932 3,887 3,605 4,324 25.74%
-
Tax Rate 14.30% 21.47% 24.24% 28.06% 12.12% 24.50% 21.89% -
Total Cost 52,590 52,133 54,946 60,028 50,807 49,697 48,440 5.60%
-
Net Worth 72,724 71,353 70,891 69,238 13,933 66,370 68,100 4.45%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 982 - - - 409 - - -
Div Payout % 16.09% - - - 10.54% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 72,724 71,353 70,891 69,238 13,933 66,370 68,100 4.45%
NOSH 196,552 41,007 40,977 40,969 40,981 40,969 41,024 182.85%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.40% 11.75% 11.24% 10.35% 7.11% 6.76% 8.19% -
ROE 8.40% 9.73% 9.82% 10.01% 27.90% 5.43% 6.35% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 29.86 144.06 151.07 163.44 133.46 130.10 128.62 -62.05%
EPS 3.10 16.93 16.98 16.92 1.98 8.80 10.54 -55.60%
DPS 0.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.37 1.74 1.73 1.69 0.34 1.62 1.66 -63.07%
Adjusted Per Share Value based on latest NOSH - 40,969
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 29.83 30.02 31.46 34.02 27.79 27.08 26.81 7.34%
EPS 3.10 3.53 3.54 3.52 1.98 1.83 2.20 25.55%
DPS 0.50 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.3695 0.3626 0.3602 0.3518 0.0708 0.3373 0.346 4.45%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.51 0.32 0.26 0.34 0.41 0.32 0.28 -
P/RPS 5.06 0.22 0.17 0.21 0.31 0.25 0.22 701.10%
P/EPS 48.60 1.89 1.53 2.01 4.32 3.64 2.66 587.61%
EY 2.06 52.92 65.31 49.76 23.13 27.50 37.64 -85.45%
DY 0.33 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 4.08 0.18 0.15 0.20 1.21 0.20 0.17 724.05%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 24/11/04 30/08/04 21/05/04 27/02/04 19/11/03 29/08/03 -
Price 0.38 0.38 0.30 0.26 0.39 0.33 0.32 -
P/RPS 1.27 0.26 0.20 0.16 0.29 0.25 0.25 194.06%
P/EPS 12.23 2.24 1.77 1.54 4.11 3.75 3.04 151.88%
EY 8.18 44.56 56.60 65.08 24.32 26.67 32.94 -60.32%
DY 1.32 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 1.03 0.22 0.17 0.15 1.15 0.20 0.19 207.01%

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