[CAMRES] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 6.18%
YoY- 40.08%
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 64,635 64,885 62,554 57,752 59,555 58,920 60,974 3.95%
PBT 4,039 4,854 4,418 3,992 3,563 3,573 3,772 4.65%
Tax -1,052 -1,745 -1,288 -1,140 -877 -913 -1,060 -0.50%
NP 2,987 3,109 3,130 2,852 2,686 2,660 2,712 6.63%
-
NP to SH 2,987 3,109 3,130 2,852 2,686 2,660 2,712 6.63%
-
Tax Rate 26.05% 35.95% 29.15% 28.56% 24.61% 25.55% 28.10% -
Total Cost 61,648 61,776 59,424 54,900 56,869 56,260 58,262 3.82%
-
Net Worth 76,656 77,074 76,293 75,261 74,690 73,084 72,713 3.57%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 19 - - -
Div Payout % - - - - 0.73% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 76,656 77,074 76,293 75,261 74,690 73,084 72,713 3.57%
NOSH 196,556 197,627 195,624 198,055 196,554 197,524 197,209 -0.22%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.62% 4.79% 5.00% 4.94% 4.51% 4.51% 4.45% -
ROE 3.90% 4.03% 4.10% 3.79% 3.60% 3.64% 3.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.88 32.83 31.98 29.16 30.30 29.83 31.03 3.92%
EPS 1.52 1.57 1.60 1.44 1.36 1.35 1.38 6.63%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.38 0.38 0.37 0.37 3.56%
Adjusted Per Share Value based on latest NOSH - 198,055
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.84 32.97 31.79 29.35 30.26 29.94 30.98 3.95%
EPS 1.52 1.58 1.59 1.45 1.36 1.35 1.38 6.63%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3895 0.3916 0.3877 0.3824 0.3795 0.3714 0.3695 3.56%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.29 0.29 0.26 0.28 0.26 0.32 0.26 -
P/RPS 0.88 0.88 0.81 0.96 0.86 1.07 0.84 3.14%
P/EPS 19.08 18.43 16.25 19.44 19.03 23.76 18.84 0.84%
EY 5.24 5.43 6.15 5.14 5.26 4.21 5.31 -0.87%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.74 0.74 0.67 0.74 0.68 0.86 0.70 3.76%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 21/08/06 29/05/06 28/02/06 30/11/05 19/08/05 -
Price 0.34 0.30 0.25 0.25 0.29 0.25 0.27 -
P/RPS 1.03 0.91 0.78 0.86 0.96 0.84 0.87 11.87%
P/EPS 22.37 19.07 15.62 17.36 21.22 18.56 19.57 9.29%
EY 4.47 5.24 6.40 5.76 4.71 5.39 5.11 -8.51%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.87 0.77 0.64 0.66 0.76 0.68 0.73 12.37%

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