[CAMRES] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 85.9%
YoY- 477.3%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 51,590 52,970 42,083 57,195 63,401 51,642 47,249 6.05%
PBT 873 1,386 3,559 2,614 2,032 647 1,275 -22.36%
Tax -247 -503 -565 -212 -819 -211 -220 8.04%
NP 626 883 2,994 2,402 1,213 436 1,055 -29.45%
-
NP to SH 626 883 2,909 2,136 1,149 358 1,054 -29.41%
-
Tax Rate 28.29% 36.29% 15.88% 8.11% 40.31% 32.61% 17.25% -
Total Cost 50,964 52,087 39,089 54,793 62,188 51,206 46,194 6.78%
-
Net Worth 92,058 95,364 99,331 97,090 95,455 94,869 94,460 -1.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 92,058 95,364 99,331 97,090 95,455 94,869 94,460 -1.70%
NOSH 184,117 176,600 177,378 176,528 176,769 178,999 178,227 2.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.21% 1.67% 7.11% 4.20% 1.91% 0.84% 2.23% -
ROE 0.68% 0.93% 2.93% 2.20% 1.20% 0.38% 1.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.02 29.99 23.73 32.40 35.87 28.85 26.51 3.77%
EPS 0.34 0.50 1.64 1.21 0.65 0.20 0.60 -31.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.56 0.55 0.54 0.53 0.53 -3.82%
Adjusted Per Share Value based on latest NOSH - 176,528
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.21 26.92 21.38 29.06 32.22 26.24 24.01 6.03%
EPS 0.32 0.45 1.48 1.09 0.58 0.18 0.54 -29.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4678 0.4846 0.5047 0.4933 0.485 0.4821 0.48 -1.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.30 0.38 0.28 0.33 0.275 0.225 0.24 -
P/RPS 1.07 1.27 1.18 1.02 0.77 0.78 0.91 11.43%
P/EPS 88.24 76.00 17.07 27.27 42.31 112.50 40.58 68.08%
EY 1.13 1.32 5.86 3.67 2.36 0.89 2.46 -40.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.50 0.60 0.51 0.42 0.45 21.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 27/02/15 26/11/14 26/08/14 30/05/14 28/02/14 -
Price 0.245 0.38 0.335 0.315 0.335 0.295 0.22 -
P/RPS 0.87 1.27 1.41 0.97 0.93 1.02 0.83 3.19%
P/EPS 72.06 76.00 20.43 26.03 51.54 147.50 37.20 55.58%
EY 1.39 1.32 4.90 3.84 1.94 0.68 2.69 -35.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.70 0.60 0.57 0.62 0.56 0.42 10.85%

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