[CAMRES] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 36.19%
YoY- 176.0%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 60,774 51,590 52,970 42,083 57,195 63,401 51,642 11.45%
PBT 2,466 873 1,386 3,559 2,614 2,032 647 143.80%
Tax -411 -247 -503 -565 -212 -819 -211 55.90%
NP 2,055 626 883 2,994 2,402 1,213 436 180.84%
-
NP to SH 2,055 626 883 2,909 2,136 1,149 358 220.25%
-
Tax Rate 16.67% 28.29% 36.29% 15.88% 8.11% 40.31% 32.61% -
Total Cost 58,719 50,964 52,087 39,089 54,793 62,188 51,206 9.54%
-
Net Worth 98,872 92,058 95,364 99,331 97,090 95,455 94,869 2.79%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 98,872 92,058 95,364 99,331 97,090 95,455 94,869 2.79%
NOSH 193,867 184,117 176,600 177,378 176,528 176,769 178,999 5.45%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.38% 1.21% 1.67% 7.11% 4.20% 1.91% 0.84% -
ROE 2.08% 0.68% 0.93% 2.93% 2.20% 1.20% 0.38% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 31.35 28.02 29.99 23.73 32.40 35.87 28.85 5.69%
EPS 1.06 0.34 0.50 1.64 1.21 0.65 0.20 203.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.54 0.56 0.55 0.54 0.53 -2.52%
Adjusted Per Share Value based on latest NOSH - 177,378
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 30.88 26.21 26.92 21.38 29.06 32.22 26.24 11.45%
EPS 1.04 0.32 0.45 1.48 1.09 0.58 0.18 221.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5024 0.4678 0.4846 0.5047 0.4933 0.485 0.4821 2.78%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.32 0.30 0.38 0.28 0.33 0.275 0.225 -
P/RPS 1.02 1.07 1.27 1.18 1.02 0.77 0.78 19.56%
P/EPS 30.19 88.24 76.00 17.07 27.27 42.31 112.50 -58.36%
EY 3.31 1.13 1.32 5.86 3.67 2.36 0.89 139.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.70 0.50 0.60 0.51 0.42 31.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 28/05/15 27/02/15 26/11/14 26/08/14 30/05/14 -
Price 0.30 0.245 0.38 0.335 0.315 0.335 0.295 -
P/RPS 0.96 0.87 1.27 1.41 0.97 0.93 1.02 -3.95%
P/EPS 28.30 72.06 76.00 20.43 26.03 51.54 147.50 -66.70%
EY 3.53 1.39 1.32 4.90 3.84 1.94 0.68 199.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 0.70 0.60 0.57 0.62 0.56 3.53%

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