[CAMRES] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 141.74%
YoY- 349.75%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 104,560 52,970 214,321 172,238 115,043 51,642 159,573 -24.61%
PBT 2,259 1,386 8,852 5,293 2,679 647 3,117 -19.36%
Tax -750 -503 -1,807 -1,242 -1,030 -211 -1,238 -28.46%
NP 1,509 883 7,045 4,051 1,649 436 1,879 -13.63%
-
NP to SH 1,509 883 6,552 3,643 1,507 358 1,864 -13.17%
-
Tax Rate 33.20% 36.29% 20.41% 23.46% 38.45% 32.61% 39.72% -
Total Cost 103,051 52,087 207,276 168,187 113,394 51,206 157,694 -24.75%
-
Net Worth 95,506 95,364 99,165 97,264 95,738 94,869 94,291 0.85%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 95,506 95,364 99,165 97,264 95,738 94,869 94,291 0.85%
NOSH 191,012 176,600 177,081 176,844 177,294 178,999 177,909 4.86%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.44% 1.67% 3.29% 2.35% 1.43% 0.84% 1.18% -
ROE 1.58% 0.93% 6.61% 3.75% 1.57% 0.38% 1.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 54.74 29.99 121.03 97.40 64.89 28.85 89.69 -28.11%
EPS 0.79 0.50 3.70 2.06 0.85 0.20 1.05 -17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.56 0.55 0.54 0.53 0.53 -3.82%
Adjusted Per Share Value based on latest NOSH - 176,528
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 53.13 26.92 108.90 87.52 58.46 26.24 81.08 -24.61%
EPS 0.77 0.45 3.33 1.85 0.77 0.18 0.95 -13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4853 0.4846 0.5039 0.4942 0.4865 0.4821 0.4791 0.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.30 0.38 0.28 0.33 0.275 0.225 0.24 -
P/RPS 0.55 1.27 0.23 0.34 0.42 0.78 0.27 60.90%
P/EPS 37.97 76.00 7.57 16.02 32.35 112.50 22.91 40.17%
EY 2.63 1.32 13.21 6.24 3.09 0.89 4.37 -28.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.50 0.60 0.51 0.42 0.45 21.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 27/02/15 26/11/14 26/08/14 30/05/14 28/02/14 -
Price 0.245 0.38 0.335 0.315 0.335 0.295 0.22 -
P/RPS 0.45 1.27 0.28 0.32 0.52 1.02 0.25 48.13%
P/EPS 31.01 76.00 9.05 15.29 39.41 147.50 21.00 29.76%
EY 3.22 1.32 11.04 6.54 2.54 0.68 4.76 -22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.70 0.60 0.57 0.62 0.56 0.42 10.85%

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