[CAMRES] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -37.98%
YoY- 60.4%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 69,853 68,896 68,498 63,024 62,758 61,801 59,132 11.71%
PBT 5,761 5,976 6,500 3,936 5,614 4,266 3,422 41.38%
Tax -5,761 -2,044 -2,058 -1,376 -1,486 -1,480 -1,092 202.13%
NP 0 3,932 4,442 2,560 4,128 2,786 2,330 -
-
NP to SH 4,079 3,932 4,442 2,560 4,128 2,786 2,330 45.10%
-
Tax Rate 100.00% 34.20% 31.66% 34.96% 26.47% 34.69% 31.91% -
Total Cost 69,853 64,964 64,056 60,464 58,630 59,014 56,802 14.74%
-
Net Worth 88,050 88,110 86,673 85,942 85,094 82,879 81,914 4.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 88,050 88,110 86,673 85,942 85,094 82,879 81,914 4.91%
NOSH 179,695 179,817 180,569 182,857 181,052 180,172 182,031 -0.85%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.00% 5.71% 6.48% 4.06% 6.58% 4.51% 3.94% -
ROE 4.63% 4.46% 5.13% 2.98% 4.85% 3.36% 2.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.87 38.31 37.93 34.47 34.66 34.30 32.48 12.68%
EPS 2.27 2.19 2.46 1.40 2.28 1.55 1.28 46.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.47 0.47 0.46 0.45 5.82%
Adjusted Per Share Value based on latest NOSH - 182,857
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.49 35.01 34.81 32.02 31.89 31.40 30.05 11.69%
EPS 2.07 2.00 2.26 1.30 2.10 1.42 1.18 45.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4474 0.4477 0.4404 0.4367 0.4324 0.4211 0.4162 4.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.24 0.21 0.26 0.21 0.18 0.20 -
P/RPS 0.57 0.63 0.55 0.75 0.61 0.52 0.62 -5.43%
P/EPS 9.69 10.98 8.54 18.57 9.21 11.64 15.63 -27.22%
EY 10.32 9.11 11.71 5.38 10.86 8.59 6.40 37.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.44 0.55 0.45 0.39 0.44 1.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 21/05/10 25/02/10 24/11/09 26/08/09 -
Price 0.24 0.25 0.25 0.24 0.22 0.19 0.19 -
P/RPS 0.62 0.65 0.66 0.70 0.63 0.55 0.58 4.53%
P/EPS 10.57 11.43 10.16 17.14 9.65 12.28 14.84 -20.19%
EY 9.46 8.75 9.84 5.83 10.36 8.14 6.74 25.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.52 0.51 0.47 0.41 0.42 10.79%

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