[CAMRES] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 49.7%
YoY- 92.6%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 30,487 13,359 58,697 44,308 30,952 16,740 54,694 -32.29%
PBT 1,886 681 7,126 6,632 4,592 2,409 4,423 -43.37%
Tax -530 -172 -1,019 -1,424 -1,113 -676 -536 -0.74%
NP 1,356 509 6,107 5,208 3,479 1,733 3,887 -50.47%
-
NP to SH 1,356 509 6,107 5,208 3,479 1,733 3,887 -50.47%
-
Tax Rate 28.10% 25.26% 14.30% 21.47% 24.24% 28.06% 12.12% -
Total Cost 29,131 12,850 52,590 39,100 27,473 15,007 50,807 -31.00%
-
Net Worth 72,713 72,292 72,724 71,353 70,891 69,238 13,933 201.17%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 982 - - - 409 -
Div Payout % - - 16.09% - - - 10.54% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 72,713 72,292 72,724 71,353 70,891 69,238 13,933 201.17%
NOSH 197,209 195,384 196,552 41,007 40,977 40,969 40,981 185.30%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.45% 3.81% 10.40% 11.75% 11.24% 10.35% 7.11% -
ROE 1.86% 0.70% 8.40% 7.30% 4.91% 2.50% 27.90% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.51 6.84 29.86 108.05 75.53 40.86 133.46 -76.21%
EPS 0.69 0.26 3.10 12.70 8.49 4.23 1.98 -50.51%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 1.00 -
NAPS 0.37 0.37 0.37 1.74 1.73 1.69 0.34 5.80%
Adjusted Per Share Value based on latest NOSH - 40,971
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.49 6.79 29.83 22.51 15.73 8.51 27.79 -32.29%
EPS 0.69 0.26 3.10 2.65 1.77 0.88 1.98 -50.51%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.21 -
NAPS 0.3695 0.3673 0.3695 0.3626 0.3602 0.3518 0.0708 201.17%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.26 0.36 1.51 0.32 0.26 0.34 0.41 -
P/RPS 1.68 5.27 5.06 0.30 0.34 0.83 0.31 208.84%
P/EPS 37.68 138.19 48.60 2.52 3.06 8.04 4.32 324.28%
EY 2.65 0.72 2.06 39.69 32.65 12.44 23.13 -76.44%
DY 0.00 0.00 0.33 0.00 0.00 0.00 2.44 -
P/NAPS 0.70 0.97 4.08 0.18 0.15 0.20 1.21 -30.59%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 30/05/05 24/02/05 24/11/04 30/08/04 21/05/04 27/02/04 -
Price 0.27 0.29 0.38 0.38 0.30 0.26 0.39 -
P/RPS 1.74 4.24 1.27 0.35 0.40 0.64 0.29 230.55%
P/EPS 39.13 111.32 12.23 2.99 3.53 6.15 4.11 349.82%
EY 2.56 0.90 8.18 33.42 28.30 16.27 24.32 -77.73%
DY 0.00 0.00 1.32 0.00 0.00 0.00 2.56 -
P/NAPS 0.73 0.78 1.03 0.22 0.17 0.15 1.15 -26.15%

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