[CAMRES] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -86.52%
YoY- 146.65%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 212,247 165,334 104,560 52,970 214,321 172,238 115,043 50.25%
PBT 6,679 4,725 2,259 1,386 8,852 5,293 2,679 83.55%
Tax 488 -1,161 -750 -503 -1,807 -1,242 -1,030 -
NP 7,167 3,564 1,509 883 7,045 4,051 1,649 165.61%
-
NP to SH 7,167 3,564 1,509 883 6,552 3,643 1,507 182.00%
-
Tax Rate -7.31% 24.57% 33.20% 36.29% 20.41% 23.46% 38.45% -
Total Cost 205,080 161,770 103,051 52,087 207,276 168,187 113,394 48.28%
-
Net Worth 100,489 96,682 95,506 95,364 99,165 97,264 95,738 3.27%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 100,489 96,682 95,506 95,364 99,165 97,264 95,738 3.27%
NOSH 189,603 189,574 191,012 176,600 177,081 176,844 177,294 4.56%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.38% 2.16% 1.44% 1.67% 3.29% 2.35% 1.43% -
ROE 7.13% 3.69% 1.58% 0.93% 6.61% 3.75% 1.57% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 111.94 87.21 54.74 29.99 121.03 97.40 64.89 43.69%
EPS 3.78 1.88 0.79 0.50 3.70 2.06 0.85 169.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.51 0.50 0.54 0.56 0.55 0.54 -1.23%
Adjusted Per Share Value based on latest NOSH - 176,600
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 107.85 84.01 53.13 26.92 108.90 87.52 58.46 50.25%
EPS 3.64 1.81 0.77 0.45 3.33 1.85 0.77 180.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5106 0.4913 0.4853 0.4846 0.5039 0.4942 0.4865 3.26%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.30 0.32 0.30 0.38 0.28 0.33 0.275 -
P/RPS 0.27 0.37 0.55 1.27 0.23 0.34 0.42 -25.45%
P/EPS 7.94 17.02 37.97 76.00 7.57 16.02 32.35 -60.69%
EY 12.60 5.88 2.63 1.32 13.21 6.24 3.09 154.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.60 0.70 0.50 0.60 0.51 7.67%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 26/08/15 28/05/15 27/02/15 26/11/14 26/08/14 -
Price 0.29 0.30 0.245 0.38 0.335 0.315 0.335 -
P/RPS 0.26 0.34 0.45 1.27 0.28 0.32 0.52 -36.92%
P/EPS 7.67 15.96 31.01 76.00 9.05 15.29 39.41 -66.31%
EY 13.03 6.27 3.22 1.32 11.04 6.54 2.54 196.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.49 0.70 0.60 0.57 0.62 -7.65%

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