[CAMRES] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -67.57%
YoY- -71.7%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 123,974 124,782 106,816 74,328 70,505 71,054 68,876 47.70%
PBT 1,857 2,521 2,838 3,284 5,687 6,920 6,266 -55.38%
Tax -1,208 -1,797 -1,800 -1,988 -1,691 -2,637 -2,642 -40.50%
NP 649 724 1,038 1,296 3,996 4,282 3,624 -68.06%
-
NP to SH 649 1,553 1,716 1,296 3,996 4,282 3,624 -68.06%
-
Tax Rate 65.05% 71.28% 63.42% 60.54% 29.73% 38.11% 42.16% -
Total Cost 123,325 124,058 105,778 73,032 66,509 66,772 65,252 52.56%
-
Net Worth 92,114 91,787 91,162 59,014 90,925 89,222 87,047 3.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 92,114 91,787 91,162 59,014 90,925 89,222 87,047 3.82%
NOSH 177,142 176,515 178,750 115,714 178,285 178,444 177,647 -0.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.52% 0.58% 0.97% 1.74% 5.67% 6.03% 5.26% -
ROE 0.70% 1.69% 1.88% 2.20% 4.39% 4.80% 4.16% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.99 70.69 59.76 64.23 39.55 39.82 38.77 47.99%
EPS 0.87 0.88 0.96 1.12 2.24 2.40 2.04 -43.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.51 0.50 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 115,714
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.99 63.41 54.28 37.77 35.83 36.11 35.00 47.69%
EPS 0.33 0.79 0.87 0.66 2.03 2.18 1.84 -68.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4681 0.4664 0.4632 0.2999 0.462 0.4534 0.4423 3.83%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.22 0.20 0.20 0.22 0.22 0.20 0.22 -
P/RPS 0.31 0.28 0.33 0.34 0.56 0.50 0.57 -33.24%
P/EPS 60.05 22.73 20.83 19.64 9.82 8.33 10.78 212.60%
EY 1.67 4.40 4.80 5.09 10.19 12.00 9.27 -67.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.39 0.43 0.43 0.40 0.45 -4.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 29/11/11 29/08/11 -
Price 0.195 0.20 0.20 0.20 0.23 0.23 0.21 -
P/RPS 0.28 0.28 0.33 0.31 0.58 0.58 0.54 -35.32%
P/EPS 53.22 22.73 20.83 17.86 10.26 9.58 10.29 197.58%
EY 1.88 4.40 4.80 5.60 9.74 10.43 9.71 -66.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.39 0.39 0.45 0.46 0.43 -7.87%

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