[CAMRES] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 135.67%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 63,401 51,642 47,249 40,625 36,139 35,560 30,387 63.50%
PBT 2,032 647 1,275 981 369 492 -34 -
Tax -819 -211 -220 -611 -211 -196 140 -
NP 1,213 436 1,055 370 158 296 106 410.08%
-
NP to SH 1,149 358 1,054 370 157 283 106 391.93%
-
Tax Rate 40.31% 32.61% 17.25% 62.28% 57.18% 39.84% - -
Total Cost 62,188 51,206 46,194 40,255 35,981 35,264 30,281 61.78%
-
Net Worth 95,455 94,869 94,460 91,619 90,711 91,974 92,975 1.77%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 95,455 94,869 94,460 91,619 90,711 91,974 92,975 1.77%
NOSH 176,769 178,999 178,227 176,190 174,444 176,875 178,800 -0.76%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.91% 0.84% 2.23% 0.91% 0.44% 0.83% 0.35% -
ROE 1.20% 0.38% 1.12% 0.40% 0.17% 0.31% 0.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.87 28.85 26.51 23.06 20.72 20.10 16.99 64.79%
EPS 0.65 0.20 0.60 0.21 0.09 0.16 0.21 112.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.52 0.52 0.52 0.52 2.55%
Adjusted Per Share Value based on latest NOSH - 176,190
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.22 26.24 24.01 20.64 18.36 18.07 15.44 63.51%
EPS 0.58 0.18 0.54 0.19 0.08 0.14 0.05 414.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.485 0.4821 0.48 0.4655 0.4609 0.4674 0.4724 1.77%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.275 0.225 0.24 0.215 0.21 0.21 0.22 -
P/RPS 0.77 0.78 0.91 0.93 1.01 1.04 1.29 -29.17%
P/EPS 42.31 112.50 40.58 102.38 233.33 131.25 371.09 -76.58%
EY 2.36 0.89 2.46 0.98 0.43 0.76 0.27 326.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.45 0.41 0.40 0.40 0.42 13.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 28/02/14 28/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.335 0.295 0.22 0.215 0.195 0.215 0.195 -
P/RPS 0.93 1.02 0.83 0.93 0.94 1.07 1.15 -13.23%
P/EPS 51.54 147.50 37.20 102.38 216.67 134.38 328.92 -71.03%
EY 1.94 0.68 2.69 0.98 0.46 0.74 0.30 248.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.42 0.41 0.38 0.41 0.38 38.71%

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