[CAMRES] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 35.71%
YoY- 176.74%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 158,331 97,513 47,009 259,451 194,299 126,790 62,105 86.51%
PBT 2,191 1,079 546 9,443 6,199 2,390 502 166.83%
Tax -1,163 -330 -156 -3,374 -1,727 -1,011 -263 169.16%
NP 1,028 749 390 6,069 4,472 1,379 239 164.24%
-
NP to SH 1,028 749 390 6,069 4,472 1,379 239 164.24%
-
Tax Rate 53.08% 30.58% 28.57% 35.73% 27.86% 42.30% 52.39% -
Total Cost 157,303 96,764 46,619 253,382 189,827 125,411 61,866 86.18%
-
Net Worth 109,384 109,384 107,465 107,465 105,546 103,627 102,626 4.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 109,384 109,384 107,465 107,465 105,546 103,627 102,626 4.33%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.65% 0.77% 0.83% 2.34% 2.30% 1.09% 0.38% -
ROE 0.94% 0.68% 0.36% 5.65% 4.24% 1.33% 0.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 82.51 50.81 24.50 135.20 101.25 66.07 32.07 87.65%
EPS 0.54 0.39 0.20 3.16 2.33 0.72 0.12 172.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.56 0.56 0.55 0.54 0.53 4.96%
Adjusted Per Share Value based on latest NOSH - 196,800
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 80.45 49.55 23.89 131.83 98.73 64.43 31.56 86.50%
EPS 0.52 0.38 0.20 3.08 2.27 0.70 0.12 165.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5558 0.5558 0.5461 0.5461 0.5363 0.5266 0.5215 4.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.29 0.285 0.35 0.39 0.29 0.295 0.30 -
P/RPS 0.35 0.56 1.43 0.29 0.29 0.45 0.94 -48.21%
P/EPS 54.14 73.02 172.22 12.33 12.44 41.05 243.06 -63.22%
EY 1.85 1.37 0.58 8.11 8.04 2.44 0.41 172.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.63 0.70 0.53 0.55 0.57 -7.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 30/08/18 31/05/18 28/02/18 27/11/17 21/08/17 23/05/17 -
Price 0.225 0.29 0.29 0.36 0.30 0.285 0.30 -
P/RPS 0.27 0.57 1.18 0.27 0.30 0.43 0.94 -56.43%
P/EPS 42.00 74.30 142.70 11.38 12.87 39.66 243.06 -68.94%
EY 2.38 1.35 0.70 8.78 7.77 2.52 0.41 222.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.52 0.64 0.55 0.53 0.57 -22.33%

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