[CAMRES] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -66.03%
YoY- 26.5%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 42,083 57,195 63,401 51,642 47,249 40,625 36,139 10.65%
PBT 3,559 2,614 2,032 647 1,275 981 369 351.24%
Tax -565 -212 -819 -211 -220 -611 -211 92.48%
NP 2,994 2,402 1,213 436 1,055 370 158 606.97%
-
NP to SH 2,909 2,136 1,149 358 1,054 370 157 596.49%
-
Tax Rate 15.88% 8.11% 40.31% 32.61% 17.25% 62.28% 57.18% -
Total Cost 39,089 54,793 62,188 51,206 46,194 40,255 35,981 5.66%
-
Net Worth 99,331 97,090 95,455 94,869 94,460 91,619 90,711 6.22%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 99,331 97,090 95,455 94,869 94,460 91,619 90,711 6.22%
NOSH 177,378 176,528 176,769 178,999 178,227 176,190 174,444 1.11%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.11% 4.20% 1.91% 0.84% 2.23% 0.91% 0.44% -
ROE 2.93% 2.20% 1.20% 0.38% 1.12% 0.40% 0.17% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.73 32.40 35.87 28.85 26.51 23.06 20.72 9.43%
EPS 1.64 1.21 0.65 0.20 0.60 0.21 0.09 588.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.54 0.53 0.53 0.52 0.52 5.05%
Adjusted Per Share Value based on latest NOSH - 178,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.38 29.06 32.22 26.24 24.01 20.64 18.36 10.65%
EPS 1.48 1.09 0.58 0.18 0.54 0.19 0.08 595.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5047 0.4933 0.485 0.4821 0.48 0.4655 0.4609 6.22%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.28 0.33 0.275 0.225 0.24 0.215 0.21 -
P/RPS 1.18 1.02 0.77 0.78 0.91 0.93 1.01 10.89%
P/EPS 17.07 27.27 42.31 112.50 40.58 102.38 233.33 -82.42%
EY 5.86 3.67 2.36 0.89 2.46 0.98 0.43 467.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.51 0.42 0.45 0.41 0.40 15.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 26/08/14 30/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.335 0.315 0.335 0.295 0.22 0.215 0.195 -
P/RPS 1.41 0.97 0.93 1.02 0.83 0.93 0.94 30.94%
P/EPS 20.43 26.03 51.54 147.50 37.20 102.38 216.67 -79.19%
EY 4.90 3.84 1.94 0.68 2.69 0.98 0.46 382.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.62 0.56 0.42 0.41 0.38 35.48%

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