[CAMRES] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 84.09%
YoY- -30.47%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 115,043 51,642 159,573 112,324 71,699 35,560 123,974 -4.87%
PBT 2,679 647 3,117 1,842 861 492 1,857 27.76%
Tax -1,030 -211 -1,238 -1,018 -407 -196 -1,208 -10.10%
NP 1,649 436 1,879 824 454 296 649 86.52%
-
NP to SH 1,507 358 1,864 810 440 283 649 75.62%
-
Tax Rate 38.45% 32.61% 39.72% 55.27% 47.27% 39.84% 65.05% -
Total Cost 113,394 51,206 157,694 111,500 71,245 35,264 123,325 -5.45%
-
Net Worth 95,738 94,869 94,291 91,565 91,519 91,974 92,114 2.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 95,738 94,869 94,291 91,565 91,519 91,974 92,114 2.61%
NOSH 177,294 178,999 177,909 176,086 176,000 176,875 177,142 0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.43% 0.84% 1.18% 0.73% 0.63% 0.83% 0.52% -
ROE 1.57% 0.38% 1.98% 0.88% 0.48% 0.31% 0.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 64.89 28.85 89.69 63.79 40.74 20.10 69.99 -4.93%
EPS 0.85 0.20 1.05 0.46 0.25 0.16 0.87 -1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.52 0.52 0.52 0.52 2.55%
Adjusted Per Share Value based on latest NOSH - 176,190
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.46 26.24 81.08 57.08 36.43 18.07 62.99 -4.86%
EPS 0.77 0.18 0.95 0.41 0.22 0.14 0.33 76.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.4821 0.4791 0.4653 0.465 0.4674 0.4681 2.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.275 0.225 0.24 0.215 0.21 0.21 0.22 -
P/RPS 0.42 0.78 0.27 0.34 0.52 1.04 0.31 22.50%
P/EPS 32.35 112.50 22.91 46.74 84.00 131.25 60.05 -33.86%
EY 3.09 0.89 4.37 2.14 1.19 0.76 1.67 50.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.45 0.41 0.40 0.40 0.42 13.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 28/02/14 28/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.335 0.295 0.22 0.215 0.195 0.215 0.195 -
P/RPS 0.52 1.02 0.25 0.34 0.48 1.07 0.28 51.25%
P/EPS 39.41 147.50 21.00 46.74 78.00 134.38 53.22 -18.19%
EY 2.54 0.68 4.76 2.14 1.28 0.74 1.88 22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.42 0.41 0.38 0.41 0.38 38.71%

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