[CAMRES] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -37.59%
YoY- 21.46%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 399,201 395,773 366,646 332,340 252,028 258,133 244,200 38.64%
PBT 13,158 10,830 6,364 5,272 6,766 10,412 4,356 108.54%
Tax -3,281 -3,274 -2,074 -1,808 -1,216 -2,680 -2,478 20.51%
NP 9,877 7,556 4,290 3,464 5,550 7,732 1,878 201.51%
-
NP to SH 9,877 7,556 4,290 3,464 5,550 7,732 1,878 201.51%
-
Tax Rate 24.94% 30.23% 32.59% 34.29% 17.97% 25.74% 56.89% -
Total Cost 389,324 388,217 362,356 328,876 246,478 250,401 242,322 37.05%
-
Net Worth 126,334 122,506 118,677 116,763 116,763 116,763 111,262 8.81%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 126,334 122,506 118,677 116,763 116,763 116,763 111,262 8.81%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.47% 1.91% 1.17% 1.04% 2.20% 3.00% 0.77% -
ROE 7.82% 6.17% 3.61% 2.97% 4.75% 6.62% 1.69% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 208.55 206.76 191.54 173.62 131.67 134.85 127.30 38.84%
EPS 5.16 3.95 2.24 1.80 2.90 4.04 0.98 201.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.62 0.61 0.61 0.61 0.58 8.97%
Adjusted Per Share Value based on latest NOSH - 196,800
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 202.85 201.10 186.30 168.87 128.06 131.17 124.09 38.64%
EPS 5.02 3.84 2.18 1.76 2.82 3.93 0.95 202.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6419 0.6225 0.603 0.5933 0.5933 0.5933 0.5654 8.80%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.335 0.345 0.32 0.305 0.375 0.235 0.205 -
P/RPS 0.16 0.17 0.17 0.18 0.28 0.17 0.16 0.00%
P/EPS 6.49 8.74 14.28 16.85 12.93 5.82 20.94 -54.10%
EY 15.40 11.44 7.00 5.93 7.73 17.19 4.78 117.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.52 0.50 0.61 0.39 0.35 28.44%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 28/09/21 21/05/21 19/03/21 25/11/20 19/08/20 -
Price 0.38 0.335 0.335 0.34 0.38 0.255 0.23 -
P/RPS 0.18 0.16 0.17 0.20 0.29 0.19 0.18 0.00%
P/EPS 7.36 8.49 14.95 18.79 13.11 6.31 23.49 -53.77%
EY 13.58 11.78 6.69 5.32 7.63 15.84 4.26 116.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.54 0.56 0.62 0.42 0.40 28.02%

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