[CAMRES] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 166.98%
YoY- -12.65%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 47,249 40,625 36,139 35,560 30,387 40,179 34,826 22.48%
PBT 1,275 981 369 492 -34 472 598 65.42%
Tax -220 -611 -211 -196 140 -448 -403 -33.13%
NP 1,055 370 158 296 106 24 195 207.23%
-
NP to SH 1,054 370 157 283 106 307 360 104.25%
-
Tax Rate 17.25% 62.28% 57.18% 39.84% - 94.92% 67.39% -
Total Cost 46,194 40,255 35,981 35,264 30,281 40,155 34,631 21.11%
-
Net Worth 94,460 91,619 90,711 91,974 92,975 93,905 91,799 1.91%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 94,460 91,619 90,711 91,974 92,975 93,905 91,799 1.91%
NOSH 178,227 176,190 174,444 176,875 178,800 180,588 179,999 -0.65%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.23% 0.91% 0.44% 0.83% 0.35% 0.06% 0.56% -
ROE 1.12% 0.40% 0.17% 0.31% 0.11% 0.33% 0.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.51 23.06 20.72 20.10 16.99 22.25 19.35 23.28%
EPS 0.60 0.21 0.09 0.16 0.21 0.17 0.20 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.52 0.52 0.52 0.52 0.51 2.59%
Adjusted Per Share Value based on latest NOSH - 176,875
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.01 20.64 18.36 18.07 15.44 20.42 17.70 22.47%
EPS 0.54 0.19 0.08 0.14 0.05 0.16 0.18 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.4655 0.4609 0.4674 0.4724 0.4772 0.4665 1.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.24 0.215 0.21 0.21 0.22 0.20 0.20 -
P/RPS 0.91 0.93 1.01 1.04 1.29 0.90 1.03 -7.90%
P/EPS 40.58 102.38 233.33 131.25 371.09 117.65 100.00 -45.09%
EY 2.46 0.98 0.43 0.76 0.27 0.85 1.00 81.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.40 0.40 0.42 0.38 0.39 9.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 30/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.22 0.215 0.195 0.215 0.195 0.20 0.20 -
P/RPS 0.83 0.93 0.94 1.07 1.15 0.90 1.03 -13.37%
P/EPS 37.20 102.38 216.67 134.38 328.92 117.65 100.00 -48.18%
EY 2.69 0.98 0.46 0.74 0.30 0.85 1.00 93.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.38 0.41 0.38 0.38 0.39 5.05%

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