[CAMRES] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 109.9%
YoY- 92.31%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 34,826 18,582 17,214 18,853 17,683 16,755 18,181 54.29%
PBT 598 821 497 2,057 1,493 1,640 1,312 -40.80%
Tax -403 -497 287 -657 -826 -495 -128 114.96%
NP 195 324 784 1,400 667 1,145 1,184 -69.98%
-
NP to SH 360 324 784 1,400 667 1,145 1,184 -54.81%
-
Tax Rate 67.39% 60.54% -57.75% 31.94% 55.32% 30.18% 9.76% -
Total Cost 34,631 18,258 16,430 17,453 17,016 15,610 16,997 60.78%
-
Net Worth 91,799 59,014 90,701 88,607 88,332 89,453 87,903 2.93%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 91,799 59,014 90,701 88,607 88,332 89,453 87,903 2.93%
NOSH 179,999 115,714 177,846 177,215 180,270 178,906 179,393 0.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.56% 1.74% 4.55% 7.43% 3.77% 6.83% 6.51% -
ROE 0.39% 0.55% 0.86% 1.58% 0.76% 1.28% 1.35% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.35 16.06 9.68 10.64 9.81 9.37 10.13 54.01%
EPS 0.20 0.28 0.44 0.79 0.37 0.64 0.66 -54.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.51 0.50 0.49 0.50 0.49 2.70%
Adjusted Per Share Value based on latest NOSH - 177,215
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.70 9.44 8.75 9.58 8.99 8.51 9.24 54.30%
EPS 0.18 0.16 0.40 0.71 0.34 0.58 0.60 -55.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4665 0.2999 0.4609 0.4502 0.4488 0.4545 0.4467 2.93%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.22 0.22 0.20 0.22 0.23 0.22 -
P/RPS 1.03 1.37 2.27 1.88 2.24 2.46 2.17 -39.17%
P/EPS 100.00 78.57 49.91 25.32 59.46 35.94 33.33 108.16%
EY 1.00 1.27 2.00 3.95 1.68 2.78 3.00 -51.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.43 0.40 0.45 0.46 0.45 -9.10%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 29/08/11 25/05/11 28/02/11 -
Price 0.20 0.20 0.23 0.23 0.21 0.22 0.24 -
P/RPS 1.03 1.25 2.38 2.16 2.14 2.35 2.37 -42.65%
P/EPS 100.00 71.43 52.17 29.11 56.76 34.38 36.36 96.41%
EY 1.00 1.40 1.92 3.43 1.76 2.91 2.75 -49.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.45 0.46 0.43 0.44 0.49 -14.12%

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