[CAMRES] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.12%
YoY- -61.69%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 31,277 14,438 59,555 44,190 30,487 13,359 58,697 -34.34%
PBT 2,209 998 3,563 2,680 1,886 681 7,126 -54.29%
Tax -644 -285 -877 -685 -530 -172 -1,019 -26.41%
NP 1,565 713 2,686 1,995 1,356 509 6,107 -59.75%
-
NP to SH 1,565 713 2,686 1,995 1,356 509 6,107 -59.75%
-
Tax Rate 29.15% 28.56% 24.61% 25.56% 28.10% 25.26% 14.30% -
Total Cost 29,712 13,725 56,869 42,195 29,131 12,850 52,590 -31.72%
-
Net Worth 76,293 75,261 74,690 73,084 72,713 72,292 72,724 3.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 19 - - - 982 -
Div Payout % - - 0.73% - - - 16.09% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,293 75,261 74,690 73,084 72,713 72,292 72,724 3.25%
NOSH 195,624 198,055 196,554 197,524 197,209 195,384 196,552 -0.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.00% 4.94% 4.51% 4.51% 4.45% 3.81% 10.40% -
ROE 2.05% 0.95% 3.60% 2.73% 1.86% 0.70% 8.40% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.99 7.29 30.30 22.37 15.51 6.84 29.86 -34.13%
EPS 0.80 0.36 1.36 1.01 0.69 0.26 3.10 -59.56%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.50 -
NAPS 0.39 0.38 0.38 0.37 0.37 0.37 0.37 3.58%
Adjusted Per Share Value based on latest NOSH - 199,375
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.89 7.34 30.26 22.45 15.49 6.79 29.83 -34.36%
EPS 0.80 0.36 1.36 1.01 0.69 0.26 3.10 -59.56%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.50 -
NAPS 0.3877 0.3824 0.3795 0.3714 0.3695 0.3673 0.3695 3.26%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.26 0.28 0.26 0.32 0.26 0.36 1.51 -
P/RPS 1.63 3.84 0.86 1.43 1.68 5.27 5.06 -53.10%
P/EPS 32.50 77.78 19.03 31.68 37.68 138.19 48.60 -23.58%
EY 3.08 1.29 5.26 3.16 2.65 0.72 2.06 30.85%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.33 -
P/NAPS 0.67 0.74 0.68 0.86 0.70 0.97 4.08 -70.11%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 29/05/06 28/02/06 30/11/05 19/08/05 30/05/05 24/02/05 -
Price 0.25 0.25 0.29 0.25 0.27 0.29 0.38 -
P/RPS 1.56 3.43 0.96 1.12 1.74 4.24 1.27 14.73%
P/EPS 31.25 69.44 21.22 24.75 39.13 111.32 12.23 87.22%
EY 3.20 1.44 4.71 4.04 2.56 0.90 8.18 -46.60%
DY 0.00 0.00 0.03 0.00 0.00 0.00 1.32 -
P/NAPS 0.64 0.66 0.76 0.68 0.73 0.78 1.03 -27.24%

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