[CAMRES] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.01%
YoY- 60.4%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 18,181 17,423 18,493 15,756 16,407 16,785 16,112 8.36%
PBT 1,312 1,232 2,266 984 2,441 1,489 1,038 16.85%
Tax -128 -504 -685 -344 -376 -564 -272 -39.41%
NP 1,184 728 1,581 640 2,065 925 766 33.57%
-
NP to SH 1,184 728 1,581 640 2,065 925 766 33.57%
-
Tax Rate 9.76% 40.91% 30.23% 34.96% 15.40% 37.88% 26.20% -
Total Cost 16,997 16,695 16,912 15,116 14,342 15,860 15,346 7.02%
-
Net Worth 87,903 89,180 86,236 85,942 85,135 83,431 82,071 4.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 87,903 89,180 86,236 85,942 85,135 83,431 82,071 4.66%
NOSH 179,393 181,999 179,659 182,857 181,140 181,372 182,380 -1.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.51% 4.18% 8.55% 4.06% 12.59% 5.51% 4.75% -
ROE 1.35% 0.82% 1.83% 0.74% 2.43% 1.11% 0.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.13 9.57 10.29 8.62 9.06 9.25 8.83 9.56%
EPS 0.66 0.40 0.88 0.35 1.14 0.51 0.42 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.47 0.47 0.46 0.45 5.82%
Adjusted Per Share Value based on latest NOSH - 182,857
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.24 8.85 9.40 8.01 8.34 8.53 8.19 8.35%
EPS 0.60 0.37 0.80 0.33 1.05 0.47 0.39 33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4467 0.4532 0.4382 0.4367 0.4326 0.4239 0.417 4.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.24 0.21 0.26 0.21 0.18 0.20 -
P/RPS 2.17 2.51 2.04 3.02 2.32 1.95 2.26 -2.66%
P/EPS 33.33 60.00 23.86 74.29 18.42 35.29 47.62 -21.11%
EY 3.00 1.67 4.19 1.35 5.43 2.83 2.10 26.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.44 0.55 0.45 0.39 0.44 1.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 21/05/10 25/02/10 24/11/09 26/08/09 -
Price 0.24 0.25 0.25 0.24 0.22 0.19 0.19 -
P/RPS 2.37 2.61 2.43 2.79 2.43 2.05 2.15 6.69%
P/EPS 36.36 62.50 28.41 68.57 19.30 37.25 45.24 -13.52%
EY 2.75 1.60 3.52 1.46 5.18 2.68 2.21 15.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.52 0.51 0.47 0.41 0.42 10.79%

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