[CAMRES] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 190.77%
YoY- 31.19%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 14,389 13,716 13,852 16,740 14,716 13,458 12,814 7.99%
PBT 581 2,039 2,184 2,409 937 814 1,080 -33.72%
Tax -29 -310 -437 -676 -341 -273 -238 -75.26%
NP 552 1,729 1,747 1,733 596 541 842 -24.43%
-
NP to SH 552 1,729 1,747 1,733 596 541 842 -24.43%
-
Tax Rate 4.99% 15.20% 20.01% 28.06% 36.39% 33.54% 22.04% -
Total Cost 13,837 11,987 12,105 15,007 14,120 12,917 11,972 10.08%
-
Net Worth 72,942 71,290 70,946 69,238 66,998 66,395 68,181 4.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 985 - - - 1,644 - - -
Div Payout % 178.57% - - - 275.86% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 72,942 71,290 70,946 69,238 66,998 66,395 68,181 4.58%
NOSH 197,142 40,971 41,009 40,969 41,103 40,984 41,073 183.19%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.84% 12.61% 12.61% 10.35% 4.05% 4.02% 6.57% -
ROE 0.76% 2.43% 2.46% 2.50% 0.89% 0.81% 1.23% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.30 33.48 33.78 40.86 35.80 32.84 31.20 -61.86%
EPS 0.28 4.22 4.26 4.23 1.45 1.32 2.05 -73.31%
DPS 0.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.37 1.74 1.73 1.69 1.63 1.62 1.66 -63.07%
Adjusted Per Share Value based on latest NOSH - 40,969
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.31 6.97 7.04 8.51 7.48 6.84 6.51 7.99%
EPS 0.28 0.88 0.89 0.88 0.30 0.27 0.43 -24.77%
DPS 0.50 0.00 0.00 0.00 0.84 0.00 0.00 -
NAPS 0.3706 0.3622 0.3605 0.3518 0.3404 0.3374 0.3465 4.56%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.51 0.32 0.26 0.34 0.41 0.32 0.28 -
P/RPS 20.69 0.96 0.77 0.83 1.15 0.97 0.90 700.85%
P/EPS 539.29 7.58 6.10 8.04 28.28 24.24 13.66 1046.59%
EY 0.19 13.19 16.38 12.44 3.54 4.13 7.32 -91.13%
DY 0.33 0.00 0.00 0.00 9.76 0.00 0.00 -
P/NAPS 4.08 0.18 0.15 0.20 0.25 0.20 0.17 724.05%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 24/11/04 30/08/04 21/05/04 27/02/04 19/11/03 29/08/03 -
Price 0.38 0.38 0.30 0.26 0.39 0.33 0.32 -
P/RPS 5.21 1.14 0.89 0.64 1.09 1.00 1.03 193.22%
P/EPS 135.71 9.00 7.04 6.15 26.90 25.00 15.61 320.04%
EY 0.74 11.11 14.20 16.27 3.72 4.00 6.41 -76.13%
DY 1.32 0.00 0.00 0.00 10.26 0.00 0.00 -
P/NAPS 1.03 0.22 0.17 0.15 0.24 0.20 0.19 207.01%

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