[CAMRES] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -91.67%
YoY- -70.63%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 59,555 44,190 30,487 13,359 58,697 44,308 30,952 54.51%
PBT 3,563 2,680 1,886 681 7,126 6,632 4,592 -15.52%
Tax -877 -685 -530 -172 -1,019 -1,424 -1,113 -14.65%
NP 2,686 1,995 1,356 509 6,107 5,208 3,479 -15.80%
-
NP to SH 2,686 1,995 1,356 509 6,107 5,208 3,479 -15.80%
-
Tax Rate 24.61% 25.56% 28.10% 25.26% 14.30% 21.47% 24.24% -
Total Cost 56,869 42,195 29,131 12,850 52,590 39,100 27,473 62.20%
-
Net Worth 74,690 73,084 72,713 72,292 72,724 71,353 70,891 3.53%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 19 - - - 982 - - -
Div Payout % 0.73% - - - 16.09% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 74,690 73,084 72,713 72,292 72,724 71,353 70,891 3.53%
NOSH 196,554 197,524 197,209 195,384 196,552 41,007 40,977 183.60%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.51% 4.51% 4.45% 3.81% 10.40% 11.75% 11.24% -
ROE 3.60% 2.73% 1.86% 0.70% 8.40% 7.30% 4.91% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.30 22.37 15.51 6.84 29.86 108.05 75.53 -45.51%
EPS 1.36 1.01 0.69 0.26 3.10 12.70 8.49 -70.40%
DPS 0.01 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.38 0.37 0.37 0.37 0.37 1.74 1.73 -63.49%
Adjusted Per Share Value based on latest NOSH - 195,384
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.26 22.45 15.49 6.79 29.83 22.51 15.73 54.49%
EPS 1.36 1.01 0.69 0.26 3.10 2.65 1.77 -16.06%
DPS 0.01 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.3795 0.3714 0.3695 0.3673 0.3695 0.3626 0.3602 3.53%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.26 0.32 0.26 0.36 1.51 0.32 0.26 -
P/RPS 0.86 1.43 1.68 5.27 5.06 0.30 0.34 85.32%
P/EPS 19.03 31.68 37.68 138.19 48.60 2.52 3.06 237.05%
EY 5.26 3.16 2.65 0.72 2.06 39.69 32.65 -70.29%
DY 0.04 0.00 0.00 0.00 0.33 0.00 0.00 -
P/NAPS 0.68 0.86 0.70 0.97 4.08 0.18 0.15 173.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 19/08/05 30/05/05 24/02/05 24/11/04 30/08/04 -
Price 0.29 0.25 0.27 0.29 0.38 0.38 0.30 -
P/RPS 0.96 1.12 1.74 4.24 1.27 0.35 0.40 78.97%
P/EPS 21.22 24.75 39.13 111.32 12.23 2.99 3.53 229.52%
EY 4.71 4.04 2.56 0.90 8.18 33.42 28.30 -69.64%
DY 0.03 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.76 0.68 0.73 0.78 1.03 0.22 0.17 170.63%

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