[CAMRES] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 101.09%
YoY- 9.39%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 149,204 95,274 43,317 212,247 165,334 104,560 52,970 99.07%
PBT 4,082 1,950 864 6,679 4,725 2,259 1,386 105.06%
Tax -1,398 -704 -356 488 -1,161 -750 -503 97.31%
NP 2,684 1,246 508 7,167 3,564 1,509 883 109.41%
-
NP to SH 2,684 1,246 508 7,167 3,564 1,509 883 109.41%
-
Tax Rate 34.25% 36.10% 41.20% -7.31% 24.57% 33.20% 36.29% -
Total Cost 146,520 94,028 42,809 205,080 161,770 103,051 52,087 98.89%
-
Net Worth 104,362 103,184 103,553 100,489 96,682 95,506 95,364 6.17%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,932 - - - - - - -
Div Payout % 72.01% - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 104,362 103,184 103,553 100,489 96,682 95,506 95,364 6.17%
NOSH 196,800 194,687 195,384 189,603 189,574 191,012 176,600 7.46%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.80% 1.31% 1.17% 3.38% 2.16% 1.44% 1.67% -
ROE 2.57% 1.21% 0.49% 7.13% 3.69% 1.58% 0.93% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 77.20 48.94 22.17 111.94 87.21 54.74 29.99 87.50%
EPS 1.39 0.64 0.26 3.78 1.88 0.79 0.50 97.34%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.53 0.51 0.50 0.54 0.00%
Adjusted Per Share Value based on latest NOSH - 193,709
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 75.82 48.41 22.01 107.85 84.01 53.13 26.92 99.06%
EPS 1.36 0.63 0.26 3.64 1.81 0.77 0.45 108.61%
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5303 0.5243 0.5262 0.5106 0.4913 0.4853 0.4846 6.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.33 0.31 0.295 0.30 0.32 0.30 0.38 -
P/RPS 0.43 0.63 1.33 0.27 0.37 0.55 1.27 -51.32%
P/EPS 23.76 48.44 113.46 7.94 17.02 37.97 76.00 -53.83%
EY 4.21 2.06 0.88 12.60 5.88 2.63 1.32 116.21%
DY 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.56 0.57 0.63 0.60 0.70 -8.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 27/05/16 29/02/16 27/11/15 26/08/15 28/05/15 -
Price 0.32 0.31 0.39 0.29 0.30 0.245 0.38 -
P/RPS 0.41 0.63 1.76 0.26 0.34 0.45 1.27 -52.84%
P/EPS 23.04 48.44 150.00 7.67 15.96 31.01 76.00 -54.77%
EY 4.34 2.06 0.67 13.03 6.27 3.22 1.32 120.63%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.74 0.55 0.59 0.49 0.70 -10.74%

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