[CAMRES] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.35%
YoY- -62.75%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,758 46,351 29,566 13,454 73,772 59,687 38,601 38.14%
PBT 5,614 3,200 1,711 673 6,504 5,072 3,000 51.68%
Tax -1,486 -1,110 -546 -274 -2,370 -1,480 -994 30.64%
NP 4,128 2,090 1,165 399 4,134 3,592 2,006 61.57%
-
NP to SH 4,128 2,090 1,165 399 4,134 3,592 2,006 61.57%
-
Tax Rate 26.47% 34.69% 31.91% 40.71% 36.44% 29.18% 33.13% -
Total Cost 58,630 44,261 28,401 13,055 69,638 56,095 36,595 36.80%
-
Net Worth 85,094 82,879 81,914 81,613 79,962 80,445 79,483 4.63%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 85,094 82,879 81,914 81,613 79,962 80,445 79,483 4.63%
NOSH 181,052 180,172 182,031 181,363 185,959 187,083 189,245 -2.89%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.58% 4.51% 3.94% 2.97% 5.60% 6.02% 5.20% -
ROE 4.85% 2.52% 1.42% 0.49% 5.17% 4.47% 2.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.66 25.73 16.24 7.42 39.67 31.90 20.40 42.24%
EPS 2.28 1.16 0.64 0.22 2.22 1.92 1.06 66.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.45 0.45 0.43 0.43 0.42 7.76%
Adjusted Per Share Value based on latest NOSH - 181,363
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 31.89 23.55 15.02 6.84 37.49 30.33 19.61 38.16%
EPS 2.10 1.06 0.59 0.20 2.10 1.83 1.02 61.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4324 0.4211 0.4162 0.4147 0.4063 0.4088 0.4039 4.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.21 0.18 0.20 0.19 0.17 0.20 0.22 -
P/RPS 0.61 0.70 1.23 2.56 0.43 0.63 1.08 -31.60%
P/EPS 9.21 15.52 31.25 86.36 7.65 10.42 20.75 -41.72%
EY 10.86 6.44 3.20 1.16 13.08 9.60 4.82 71.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.44 0.42 0.40 0.47 0.52 -9.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 26/08/09 25/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.22 0.19 0.19 0.18 0.22 0.17 0.19 -
P/RPS 0.63 0.74 1.17 2.43 0.55 0.53 0.93 -22.81%
P/EPS 9.65 16.38 29.69 81.82 9.90 8.85 17.92 -33.73%
EY 10.36 6.11 3.37 1.22 10.10 11.29 5.58 50.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.42 0.40 0.51 0.40 0.45 2.93%

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