[CAMRES] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.72%
YoY- -78.07%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 36,139 35,560 30,387 40,179 34,826 18,582 17,214 64.03%
PBT 369 492 -34 472 598 821 497 -18.02%
Tax -211 -196 140 -448 -403 -497 287 -
NP 158 296 106 24 195 324 784 -65.65%
-
NP to SH 157 283 106 307 360 324 784 -65.80%
-
Tax Rate 57.18% 39.84% - 94.92% 67.39% 60.54% -57.75% -
Total Cost 35,981 35,264 30,281 40,155 34,631 18,258 16,430 68.71%
-
Net Worth 90,711 91,974 92,975 93,905 91,799 59,014 90,701 0.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 90,711 91,974 92,975 93,905 91,799 59,014 90,701 0.00%
NOSH 174,444 176,875 178,800 180,588 179,999 115,714 177,846 -1.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.44% 0.83% 0.35% 0.06% 0.56% 1.74% 4.55% -
ROE 0.17% 0.31% 0.11% 0.33% 0.39% 0.55% 0.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.72 20.10 16.99 22.25 19.35 16.06 9.68 66.16%
EPS 0.09 0.16 0.21 0.17 0.20 0.28 0.44 -65.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.52 0.52 0.51 0.51 0.51 1.30%
Adjusted Per Share Value based on latest NOSH - 180,588
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.36 18.07 15.44 20.42 17.70 9.44 8.75 63.97%
EPS 0.08 0.14 0.05 0.16 0.18 0.16 0.40 -65.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4609 0.4674 0.4724 0.4772 0.4665 0.2999 0.4609 0.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.21 0.21 0.22 0.20 0.20 0.22 0.22 -
P/RPS 1.01 1.04 1.29 0.90 1.03 1.37 2.27 -41.74%
P/EPS 233.33 131.25 371.09 117.65 100.00 78.57 49.91 179.85%
EY 0.43 0.76 0.27 0.85 1.00 1.27 2.00 -64.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.42 0.38 0.39 0.43 0.43 -4.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.195 0.215 0.195 0.20 0.20 0.20 0.23 -
P/RPS 0.94 1.07 1.15 0.90 1.03 1.25 2.38 -46.19%
P/EPS 216.67 134.38 328.92 117.65 100.00 71.43 52.17 158.60%
EY 0.46 0.74 0.30 0.85 1.00 1.40 1.92 -61.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.38 0.38 0.39 0.39 0.45 -10.66%

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