[CAMRES] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -58.67%
YoY- -71.7%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 30,387 40,179 34,826 18,582 17,214 18,853 17,683 43.23%
PBT -34 472 598 821 497 2,057 1,493 -
Tax 140 -448 -403 -497 287 -657 -826 -
NP 106 24 195 324 784 1,400 667 -70.49%
-
NP to SH 106 307 360 324 784 1,400 667 -70.49%
-
Tax Rate - 94.92% 67.39% 60.54% -57.75% 31.94% 55.32% -
Total Cost 30,281 40,155 34,631 18,258 16,430 17,453 17,016 46.59%
-
Net Worth 92,975 93,905 91,799 59,014 90,701 88,607 88,332 3.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 92,975 93,905 91,799 59,014 90,701 88,607 88,332 3.45%
NOSH 178,800 180,588 179,999 115,714 177,846 177,215 180,270 -0.54%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.35% 0.06% 0.56% 1.74% 4.55% 7.43% 3.77% -
ROE 0.11% 0.33% 0.39% 0.55% 0.86% 1.58% 0.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.99 22.25 19.35 16.06 9.68 10.64 9.81 43.97%
EPS 0.21 0.17 0.20 0.28 0.44 0.79 0.37 -31.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.51 0.50 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 115,714
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.44 20.42 17.70 9.44 8.75 9.58 8.99 43.17%
EPS 0.05 0.16 0.18 0.16 0.40 0.71 0.34 -71.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4724 0.4772 0.4665 0.2999 0.4609 0.4502 0.4488 3.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.22 0.20 0.20 0.22 0.22 0.20 0.22 -
P/RPS 1.29 0.90 1.03 1.37 2.27 1.88 2.24 -30.66%
P/EPS 371.09 117.65 100.00 78.57 49.91 25.32 59.46 237.10%
EY 0.27 0.85 1.00 1.27 2.00 3.95 1.68 -70.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.39 0.43 0.43 0.40 0.45 -4.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 29/11/11 29/08/11 -
Price 0.195 0.20 0.20 0.20 0.23 0.23 0.21 -
P/RPS 1.15 0.90 1.03 1.25 2.38 2.16 2.14 -33.77%
P/EPS 328.92 117.65 100.00 71.43 52.17 29.11 56.76 220.91%
EY 0.30 0.85 1.00 1.40 1.92 3.43 1.76 -69.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.39 0.39 0.45 0.46 0.43 -7.87%

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