[CAMRES] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1.03%
YoY- 219.59%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 17,128 13,359 14,389 13,716 13,852 16,740 14,716 10.65%
PBT 1,206 681 581 2,039 2,184 2,409 937 18.34%
Tax -358 -172 -29 -310 -437 -676 -341 3.29%
NP 848 509 552 1,729 1,747 1,733 596 26.52%
-
NP to SH 848 509 552 1,729 1,747 1,733 596 26.52%
-
Tax Rate 29.68% 25.26% 4.99% 15.20% 20.01% 28.06% 36.39% -
Total Cost 16,280 12,850 13,837 11,987 12,105 15,007 14,120 9.96%
-
Net Worth 72,967 72,292 72,942 71,290 70,946 69,238 66,998 5.86%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 985 - - - 1,644 -
Div Payout % - - 178.57% - - - 275.86% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 72,967 72,292 72,942 71,290 70,946 69,238 66,998 5.86%
NOSH 197,209 195,384 197,142 40,971 41,009 40,969 41,103 184.74%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.95% 3.81% 3.84% 12.61% 12.61% 10.35% 4.05% -
ROE 1.16% 0.70% 0.76% 2.43% 2.46% 2.50% 0.89% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.69 6.84 7.30 33.48 33.78 40.86 35.80 -61.12%
EPS 0.43 0.26 0.28 4.22 4.26 4.23 1.45 -55.56%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 4.00 -
NAPS 0.37 0.37 0.37 1.74 1.73 1.69 1.63 -62.82%
Adjusted Per Share Value based on latest NOSH - 40,971
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.70 6.79 7.31 6.97 7.04 8.51 7.48 10.60%
EPS 0.43 0.26 0.28 0.88 0.89 0.88 0.30 27.15%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.84 -
NAPS 0.3708 0.3673 0.3706 0.3622 0.3605 0.3518 0.3404 5.87%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.26 0.36 1.51 0.32 0.26 0.34 0.41 -
P/RPS 2.99 5.27 20.69 0.96 0.77 0.83 1.15 89.19%
P/EPS 60.47 138.19 539.29 7.58 6.10 8.04 28.28 66.05%
EY 1.65 0.72 0.19 13.19 16.38 12.44 3.54 -39.91%
DY 0.00 0.00 0.33 0.00 0.00 0.00 9.76 -
P/NAPS 0.70 0.97 4.08 0.18 0.15 0.20 0.25 98.78%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 30/05/05 24/02/05 24/11/04 30/08/04 21/05/04 27/02/04 -
Price 0.27 0.29 0.38 0.38 0.30 0.26 0.39 -
P/RPS 3.11 4.24 5.21 1.14 0.89 0.64 1.09 101.29%
P/EPS 62.79 111.32 135.71 9.00 7.04 6.15 26.90 76.05%
EY 1.59 0.90 0.74 11.11 14.20 16.27 3.72 -43.28%
DY 0.00 0.00 1.32 0.00 0.00 0.00 10.26 -
P/NAPS 0.73 0.78 1.03 0.22 0.17 0.15 0.24 110.07%

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