[CAMRES] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 447.79%
YoY- 21.46%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 102,371 113,507 100,238 83,085 58,428 71,500 57,493 46.75%
PBT 5,035 4,941 1,864 1,318 -1,043 5,631 922 209.15%
Tax -825 -1,419 -585 -452 794 -771 -696 11.96%
NP 4,210 3,522 1,279 866 -249 4,860 226 598.98%
-
NP to SH 4,210 3,522 1,279 866 -249 4,860 226 598.98%
-
Tax Rate 16.39% 28.72% 31.38% 34.29% - 13.69% 75.49% -
Total Cost 98,161 109,985 98,959 82,219 58,677 66,640 57,267 43.08%
-
Net Worth 126,334 122,506 118,677 116,763 116,763 116,763 111,262 8.81%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 126,334 122,506 118,677 116,763 116,763 116,763 111,262 8.81%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.11% 3.10% 1.28% 1.04% -0.43% 6.80% 0.39% -
ROE 3.33% 2.87% 1.08% 0.74% -0.21% 4.16% 0.20% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 53.48 59.30 52.37 43.41 30.52 37.35 29.97 46.96%
EPS 2.20 1.84 0.67 0.45 -0.13 2.54 0.12 591.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.62 0.61 0.61 0.61 0.58 8.97%
Adjusted Per Share Value based on latest NOSH - 196,800
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 52.02 57.68 50.93 42.22 29.69 36.33 29.21 46.76%
EPS 2.14 1.79 0.65 0.44 -0.13 2.47 0.11 619.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6419 0.6225 0.603 0.5933 0.5933 0.5933 0.5654 8.80%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.335 0.345 0.32 0.305 0.375 0.235 0.205 -
P/RPS 0.63 0.58 0.61 0.70 1.23 0.63 0.68 -4.95%
P/EPS 15.23 18.75 47.89 67.42 -288.28 9.26 174.01 -80.19%
EY 6.57 5.33 2.09 1.48 -0.35 10.80 0.57 407.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.52 0.50 0.61 0.39 0.35 28.44%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 28/09/21 21/05/21 19/03/21 25/11/20 19/08/20 -
Price 0.38 0.335 0.335 0.34 0.38 0.255 0.23 -
P/RPS 0.71 0.56 0.64 0.78 1.24 0.68 0.77 -5.25%
P/EPS 17.28 18.21 50.14 75.15 -292.12 10.04 195.23 -80.05%
EY 5.79 5.49 1.99 1.33 -0.34 9.96 0.51 402.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.54 0.56 0.62 0.42 0.40 28.02%

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