[CAMRES] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -23.18%
YoY- 26.5%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 214,321 229,650 230,086 206,568 159,573 149,765 143,398 30.62%
PBT 8,852 7,057 5,358 2,588 3,117 2,456 1,722 196.96%
Tax -1,807 -1,656 -2,060 -844 -1,238 -1,357 -814 69.92%
NP 7,045 5,401 3,298 1,744 1,879 1,098 908 290.45%
-
NP to SH 6,552 4,857 3,014 1,432 1,864 1,080 880 279.90%
-
Tax Rate 20.41% 23.47% 38.45% 32.61% 39.72% 55.25% 47.27% -
Total Cost 207,276 224,249 226,788 204,824 157,694 148,666 142,490 28.29%
-
Net Worth 99,165 97,264 95,738 94,869 94,291 91,565 91,519 5.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 99,165 97,264 95,738 94,869 94,291 91,565 91,519 5.47%
NOSH 177,081 176,844 177,294 178,999 177,909 176,086 176,000 0.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.29% 2.35% 1.43% 0.84% 1.18% 0.73% 0.63% -
ROE 6.61% 4.99% 3.15% 1.51% 1.98% 1.18% 0.96% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 121.03 129.86 129.78 115.40 89.69 85.05 81.48 30.09%
EPS 3.70 2.75 1.70 0.80 1.05 0.61 0.50 278.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.54 0.53 0.53 0.52 0.52 5.05%
Adjusted Per Share Value based on latest NOSH - 178,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 108.90 116.69 116.91 104.96 81.08 76.10 72.86 30.62%
EPS 3.33 2.47 1.53 0.73 0.95 0.55 0.45 278.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5039 0.4942 0.4865 0.4821 0.4791 0.4653 0.465 5.48%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.28 0.33 0.275 0.225 0.24 0.215 0.21 -
P/RPS 0.23 0.25 0.21 0.19 0.27 0.25 0.26 -7.82%
P/EPS 7.57 12.01 16.18 28.13 22.91 35.05 42.00 -67.99%
EY 13.21 8.32 6.18 3.56 4.37 2.85 2.38 212.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.51 0.42 0.45 0.41 0.40 15.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 26/08/14 30/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.335 0.315 0.335 0.295 0.22 0.215 0.195 -
P/RPS 0.28 0.24 0.26 0.26 0.25 0.25 0.24 10.79%
P/EPS 9.05 11.47 19.71 36.87 21.00 35.05 39.00 -62.13%
EY 11.04 8.72 5.07 2.71 4.76 2.85 2.56 164.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.62 0.56 0.42 0.41 0.38 35.48%

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