[CAMRES] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 25.07%
YoY- -54.17%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 30,952 16,740 54,694 39,977 26,382 13,568 49,848 -27.23%
PBT 4,592 2,409 4,423 3,582 2,768 1,688 10,428 -42.14%
Tax -1,113 -676 -536 -878 -606 -367 -1,969 -31.65%
NP 3,479 1,733 3,887 2,704 2,162 1,321 8,459 -44.72%
-
NP to SH 3,479 1,733 3,887 2,704 2,162 1,321 8,459 -44.72%
-
Tax Rate 24.24% 28.06% 12.12% 24.51% 21.89% 21.74% 18.88% -
Total Cost 27,473 15,007 50,807 37,273 24,220 12,247 41,389 -23.92%
-
Net Worth 70,891 69,238 13,933 66,370 68,100 68,921 62,906 8.30%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 409 - - - 3,125 -
Div Payout % - - 10.54% - - - 36.95% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 70,891 69,238 13,933 66,370 68,100 68,921 62,906 8.30%
NOSH 40,977 40,969 40,981 40,969 41,024 41,024 39,072 3.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.24% 10.35% 7.11% 6.76% 8.19% 9.74% 16.97% -
ROE 4.91% 2.50% 27.90% 4.07% 3.17% 1.92% 13.45% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 75.53 40.86 133.46 97.58 64.31 33.07 127.58 -29.51%
EPS 8.49 4.23 1.98 6.60 5.27 3.22 21.83 -46.75%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 8.00 -
NAPS 1.73 1.69 0.34 1.62 1.66 1.68 1.61 4.91%
Adjusted Per Share Value based on latest NOSH - 40,984
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.73 8.51 27.79 20.31 13.41 6.89 25.33 -27.23%
EPS 1.77 0.88 1.98 1.37 1.10 0.67 4.30 -44.69%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 1.59 -
NAPS 0.3602 0.3518 0.0708 0.3373 0.346 0.3502 0.3196 8.30%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.26 0.34 0.41 0.32 0.28 0.21 0.25 -
P/RPS 0.34 0.83 0.31 0.33 0.44 0.63 0.20 42.48%
P/EPS 3.06 8.04 4.32 4.85 5.31 6.52 1.15 92.13%
EY 32.65 12.44 23.13 20.63 18.82 15.33 86.60 -47.84%
DY 0.00 0.00 2.44 0.00 0.00 0.00 32.00 -
P/NAPS 0.15 0.20 1.21 0.20 0.17 0.13 0.16 -4.21%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 21/05/04 27/02/04 19/11/03 29/08/03 28/05/03 27/02/03 -
Price 0.30 0.26 0.39 0.33 0.32 0.29 0.20 -
P/RPS 0.40 0.64 0.29 0.34 0.50 0.88 0.16 84.30%
P/EPS 3.53 6.15 4.11 5.00 6.07 9.01 0.92 145.29%
EY 28.30 16.27 24.32 20.00 16.47 11.10 108.25 -59.14%
DY 0.00 0.00 2.56 0.00 0.00 0.00 40.00 -
P/NAPS 0.17 0.15 1.15 0.20 0.19 0.17 0.12 26.16%

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