[CAMRES] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 599.02%
YoY- 26.42%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 252,028 193,600 122,100 64,607 197,187 150,762 97,789 87.43%
PBT 6,766 7,809 2,178 1,256 442 2,061 1,464 176.17%
Tax -1,216 -2,010 -1,239 -543 -340 -1,212 -735 39.66%
NP 5,550 5,799 939 713 102 849 729 284.62%
-
NP to SH 5,550 5,799 939 713 102 849 729 284.62%
-
Tax Rate 17.97% 25.74% 56.89% 43.23% 76.92% 58.81% 50.20% -
Total Cost 246,478 187,801 121,161 63,894 197,085 149,913 97,060 85.60%
-
Net Worth 116,763 116,763 111,262 111,262 111,262 111,303 111,303 3.22%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 116,763 116,763 111,262 111,262 111,262 111,303 111,303 3.22%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.20% 3.00% 0.77% 1.10% 0.05% 0.56% 0.75% -
ROE 4.75% 4.97% 0.84% 0.64% 0.09% 0.76% 0.65% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 131.67 101.14 63.65 33.68 102.79 78.56 50.96 87.75%
EPS 2.90 3.03 0.49 0.37 0.05 0.44 0.38 285.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.58 0.58 0.58 0.58 0.58 3.40%
Adjusted Per Share Value based on latest NOSH - 196,800
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 128.06 98.37 62.04 32.83 100.20 76.61 49.69 87.43%
EPS 2.82 2.95 0.48 0.36 0.05 0.43 0.37 284.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5933 0.5933 0.5654 0.5654 0.5654 0.5656 0.5656 3.22%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.375 0.235 0.205 0.205 0.24 0.25 0.24 -
P/RPS 0.28 0.23 0.32 0.61 0.23 0.32 0.47 -29.08%
P/EPS 12.93 7.76 41.88 55.16 451.37 56.51 63.18 -65.10%
EY 7.73 12.89 2.39 1.81 0.22 1.77 1.58 186.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.39 0.35 0.35 0.41 0.43 0.41 30.16%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/03/21 25/11/20 19/08/20 30/06/20 28/02/20 25/11/19 21/08/19 -
Price 0.38 0.255 0.23 0.205 0.21 0.23 0.22 -
P/RPS 0.29 0.25 0.36 0.61 0.20 0.29 0.43 -23.00%
P/EPS 13.11 8.42 46.99 55.16 394.95 51.99 57.91 -62.68%
EY 7.63 11.88 2.13 1.81 0.25 1.92 1.73 167.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.42 0.40 0.35 0.36 0.40 0.38 38.38%

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