[CAMRES] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -65.47%
YoY- -86.48%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 40,625 36,139 35,560 30,387 40,179 34,826 18,582 68.36%
PBT 981 369 492 -34 472 598 821 12.59%
Tax -611 -211 -196 140 -448 -403 -497 14.74%
NP 370 158 296 106 24 195 324 9.24%
-
NP to SH 370 157 283 106 307 360 324 9.24%
-
Tax Rate 62.28% 57.18% 39.84% - 94.92% 67.39% 60.54% -
Total Cost 40,255 35,981 35,264 30,281 40,155 34,631 18,258 69.31%
-
Net Worth 91,619 90,711 91,974 92,975 93,905 91,799 59,014 34.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 91,619 90,711 91,974 92,975 93,905 91,799 59,014 34.04%
NOSH 176,190 174,444 176,875 178,800 180,588 179,999 115,714 32.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.91% 0.44% 0.83% 0.35% 0.06% 0.56% 1.74% -
ROE 0.40% 0.17% 0.31% 0.11% 0.33% 0.39% 0.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.06 20.72 20.10 16.99 22.25 19.35 16.06 27.24%
EPS 0.21 0.09 0.16 0.21 0.17 0.20 0.28 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.52 0.52 0.52 0.51 0.51 1.30%
Adjusted Per Share Value based on latest NOSH - 178,800
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.64 18.36 18.07 15.44 20.42 17.70 9.44 68.37%
EPS 0.19 0.08 0.14 0.05 0.16 0.18 0.16 12.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4655 0.4609 0.4674 0.4724 0.4772 0.4665 0.2999 34.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.215 0.21 0.21 0.22 0.20 0.20 0.22 -
P/RPS 0.93 1.01 1.04 1.29 0.90 1.03 1.37 -22.74%
P/EPS 102.38 233.33 131.25 371.09 117.65 100.00 78.57 19.28%
EY 0.98 0.43 0.76 0.27 0.85 1.00 1.27 -15.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.40 0.42 0.38 0.39 0.43 -3.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 30/05/13 28/02/13 29/11/12 30/08/12 31/05/12 -
Price 0.215 0.195 0.215 0.195 0.20 0.20 0.20 -
P/RPS 0.93 0.94 1.07 1.15 0.90 1.03 1.25 -17.87%
P/EPS 102.38 216.67 134.38 328.92 117.65 100.00 71.43 27.09%
EY 0.98 0.46 0.74 0.30 0.85 1.00 1.40 -21.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.41 0.38 0.38 0.39 0.39 3.38%

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