[CAMRES] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 74.42%
YoY- -12.65%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 159,573 149,765 143,398 142,240 123,974 124,782 106,816 30.58%
PBT 3,117 2,456 1,722 1,968 1,857 2,521 2,838 6.43%
Tax -1,238 -1,357 -814 -784 -1,208 -1,797 -1,800 -22.02%
NP 1,879 1,098 908 1,184 649 724 1,038 48.37%
-
NP to SH 1,864 1,080 880 1,132 649 1,553 1,716 5.65%
-
Tax Rate 39.72% 55.25% 47.27% 39.84% 65.05% 71.28% 63.42% -
Total Cost 157,694 148,666 142,490 141,056 123,325 124,058 105,778 30.40%
-
Net Worth 94,291 91,565 91,519 91,974 92,114 91,787 91,162 2.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 94,291 91,565 91,519 91,974 92,114 91,787 91,162 2.26%
NOSH 177,909 176,086 176,000 176,875 177,142 176,515 178,750 -0.31%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.18% 0.73% 0.63% 0.83% 0.52% 0.58% 0.97% -
ROE 1.98% 1.18% 0.96% 1.23% 0.70% 1.69% 1.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 89.69 85.05 81.48 80.42 69.99 70.69 59.76 30.98%
EPS 1.05 0.61 0.50 0.64 0.87 0.88 0.96 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.52 0.52 0.52 0.52 0.51 2.59%
Adjusted Per Share Value based on latest NOSH - 176,875
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.08 76.10 72.86 72.28 62.99 63.41 54.28 30.57%
EPS 0.95 0.55 0.45 0.58 0.33 0.79 0.87 6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4791 0.4653 0.465 0.4674 0.4681 0.4664 0.4632 2.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.24 0.215 0.21 0.21 0.22 0.20 0.20 -
P/RPS 0.27 0.25 0.26 0.26 0.31 0.28 0.33 -12.48%
P/EPS 22.91 35.05 42.00 32.81 60.05 22.73 20.83 6.53%
EY 4.37 2.85 2.38 3.05 1.67 4.40 4.80 -6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.40 0.40 0.42 0.38 0.39 9.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 30/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.22 0.215 0.195 0.215 0.195 0.20 0.20 -
P/RPS 0.25 0.25 0.24 0.27 0.28 0.28 0.33 -16.85%
P/EPS 21.00 35.05 39.00 33.59 53.22 22.73 20.83 0.54%
EY 4.76 2.85 2.56 2.98 1.88 4.40 4.80 -0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.38 0.41 0.38 0.38 0.39 5.05%

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