[CAMRES] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -24.88%
YoY- -63.16%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 16,839 14,438 15,364 13,703 17,128 13,359 14,389 11.08%
PBT 1,211 998 885 792 1,206 681 581 63.39%
Tax -359 -285 -192 -155 -358 -172 -29 437.60%
NP 852 713 693 637 848 509 552 33.66%
-
NP to SH 852 713 693 637 848 509 552 33.66%
-
Tax Rate 29.64% 28.56% 21.69% 19.57% 29.68% 25.26% 4.99% -
Total Cost 15,987 13,725 14,671 13,066 16,280 12,850 13,837 10.13%
-
Net Worth 77,274 75,261 76,894 73,768 72,967 72,292 72,942 3.93%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 20 - - - 985 -
Div Payout % - - 2.92% - - - 178.57% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 77,274 75,261 76,894 73,768 72,967 72,292 72,942 3.93%
NOSH 198,139 198,055 202,352 199,375 197,209 195,384 197,142 0.33%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.06% 4.94% 4.51% 4.65% 4.95% 3.81% 3.84% -
ROE 1.10% 0.95% 0.90% 0.86% 1.16% 0.70% 0.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.50 7.29 7.59 6.87 8.69 6.84 7.30 10.70%
EPS 0.43 0.36 0.35 0.32 0.43 0.26 0.28 33.21%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.50 -
NAPS 0.39 0.38 0.38 0.37 0.37 0.37 0.37 3.58%
Adjusted Per Share Value based on latest NOSH - 199,375
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.56 7.34 7.81 6.96 8.70 6.79 7.31 11.12%
EPS 0.43 0.36 0.35 0.32 0.43 0.26 0.28 33.21%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.50 -
NAPS 0.3927 0.3824 0.3907 0.3748 0.3708 0.3673 0.3706 3.94%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.26 0.28 0.26 0.32 0.26 0.36 1.51 -
P/RPS 3.06 3.84 3.42 4.66 2.99 5.27 20.69 -72.13%
P/EPS 60.47 77.78 75.92 100.16 60.47 138.19 539.29 -76.84%
EY 1.65 1.29 1.32 1.00 1.65 0.72 0.19 324.16%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.33 -
P/NAPS 0.67 0.74 0.68 0.86 0.70 0.97 4.08 -70.11%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 29/05/06 28/02/06 30/11/05 19/08/05 30/05/05 24/02/05 -
Price 0.25 0.25 0.29 0.25 0.27 0.29 0.38 -
P/RPS 2.94 3.43 3.82 3.64 3.11 4.24 5.21 -31.78%
P/EPS 58.14 69.44 84.68 78.25 62.79 111.32 135.71 -43.25%
EY 1.72 1.44 1.18 1.28 1.59 0.90 0.74 75.73%
DY 0.00 0.00 0.03 0.00 0.00 0.00 1.32 -
P/NAPS 0.64 0.66 0.76 0.68 0.73 0.78 1.03 -27.24%

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