[CAMRES] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -56.41%
YoY- -52.95%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 259,451 259,065 253,580 248,420 202,578 198,938 190,548 22.77%
PBT 9,443 8,265 4,780 2,008 4,588 5,442 3,900 80.02%
Tax -3,374 -2,302 -2,022 -1,052 -2,395 -1,864 -1,408 78.78%
NP 6,069 5,962 2,758 956 2,193 3,578 2,492 80.72%
-
NP to SH 6,069 5,962 2,758 956 2,193 3,578 2,492 80.72%
-
Tax Rate 35.73% 27.85% 42.30% 52.39% 52.20% 34.25% 36.10% -
Total Cost 253,382 253,102 250,822 247,464 200,385 195,360 188,056 21.92%
-
Net Worth 107,465 105,546 103,627 102,626 102,048 104,362 103,184 2.73%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - 2,576 - -
Div Payout % - - - - - 72.01% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 107,465 105,546 103,627 102,626 102,048 104,362 103,184 2.73%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 194,687 0.72%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.34% 2.30% 1.09% 0.38% 1.08% 1.80% 1.31% -
ROE 5.65% 5.65% 2.66% 0.93% 2.15% 3.43% 2.42% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 135.20 135.00 132.14 128.29 105.21 102.94 97.87 23.96%
EPS 3.16 3.11 1.44 0.48 1.14 1.85 1.28 82.36%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 0.56 0.55 0.54 0.53 0.53 0.54 0.53 3.72%
Adjusted Per Share Value based on latest NOSH - 196,800
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 131.83 131.64 128.85 126.23 102.94 101.09 96.82 22.77%
EPS 3.08 3.03 1.40 0.49 1.11 1.82 1.27 80.21%
DPS 0.00 0.00 0.00 0.00 0.00 1.31 0.00 -
NAPS 0.5461 0.5363 0.5266 0.5215 0.5185 0.5303 0.5243 2.74%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.39 0.29 0.295 0.30 0.285 0.33 0.31 -
P/RPS 0.29 0.21 0.22 0.23 0.27 0.32 0.32 -6.33%
P/EPS 12.33 9.33 20.53 60.76 25.02 17.82 24.22 -36.16%
EY 8.11 10.71 4.87 1.65 4.00 5.61 4.13 56.61%
DY 0.00 0.00 0.00 0.00 0.00 4.04 0.00 -
P/NAPS 0.70 0.53 0.55 0.57 0.54 0.61 0.58 13.31%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 21/08/17 23/05/17 28/02/17 25/11/16 30/08/16 -
Price 0.36 0.30 0.285 0.30 0.29 0.32 0.31 -
P/RPS 0.27 0.22 0.22 0.23 0.28 0.31 0.32 -10.68%
P/EPS 11.38 9.66 19.83 60.76 25.46 17.28 24.22 -39.47%
EY 8.78 10.36 5.04 1.65 3.93 5.79 4.13 65.10%
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.64 0.55 0.53 0.57 0.55 0.59 0.58 6.76%

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