[CAMRES] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -44.0%
YoY- -33.78%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 40,179 34,826 18,582 17,214 18,853 17,683 16,755 78.87%
PBT 472 598 821 497 2,057 1,493 1,640 -56.30%
Tax -448 -403 -497 287 -657 -826 -495 -6.41%
NP 24 195 324 784 1,400 667 1,145 -92.34%
-
NP to SH 307 360 324 784 1,400 667 1,145 -58.31%
-
Tax Rate 94.92% 67.39% 60.54% -57.75% 31.94% 55.32% 30.18% -
Total Cost 40,155 34,631 18,258 16,430 17,453 17,016 15,610 87.41%
-
Net Worth 93,905 91,799 59,014 90,701 88,607 88,332 89,453 3.28%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 93,905 91,799 59,014 90,701 88,607 88,332 89,453 3.28%
NOSH 180,588 179,999 115,714 177,846 177,215 180,270 178,906 0.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.06% 0.56% 1.74% 4.55% 7.43% 3.77% 6.83% -
ROE 0.33% 0.39% 0.55% 0.86% 1.58% 0.76% 1.28% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.25 19.35 16.06 9.68 10.64 9.81 9.37 77.70%
EPS 0.17 0.20 0.28 0.44 0.79 0.37 0.64 -58.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.51 0.50 0.49 0.50 2.64%
Adjusted Per Share Value based on latest NOSH - 177,846
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.42 17.70 9.44 8.75 9.58 8.99 8.51 78.94%
EPS 0.16 0.18 0.16 0.40 0.71 0.34 0.58 -57.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4772 0.4665 0.2999 0.4609 0.4502 0.4488 0.4545 3.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.20 0.20 0.22 0.22 0.20 0.22 0.23 -
P/RPS 0.90 1.03 1.37 2.27 1.88 2.24 2.46 -48.75%
P/EPS 117.65 100.00 78.57 49.91 25.32 59.46 35.94 119.99%
EY 0.85 1.00 1.27 2.00 3.95 1.68 2.78 -54.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.43 0.43 0.40 0.45 0.46 -11.92%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 31/05/12 29/02/12 29/11/11 29/08/11 25/05/11 -
Price 0.20 0.20 0.20 0.23 0.23 0.21 0.22 -
P/RPS 0.90 1.03 1.25 2.38 2.16 2.14 2.35 -47.17%
P/EPS 117.65 100.00 71.43 52.17 29.11 56.76 34.38 126.57%
EY 0.85 1.00 1.40 1.92 3.43 1.76 2.91 -55.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.39 0.45 0.46 0.43 0.44 -9.28%

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