[CAMRES] QoQ TTM Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	60,633	59,554	58,579	58,592	55,316	58,697	59,024	1.81%
YoY %	1.81%	1.66%	-0.02%	5.92%	-5.76%	-0.55%	-	-
Horiz. %	102.73%	100.90%	99.25%	99.27%	93.72%	99.45%	100.00%	-
PBT	3,881	3,564	3,260	4,507	5,485	7,213	7,569	-35.96%
YoY %	8.89%	9.33%	-27.67%	-17.83%	-23.96%	-4.70%	-	-
Horiz. %	51.27%	47.09%	43.07%	59.55%	72.47%	95.30%	100.00%	-
Tax	-990	-877	-714	-869	-948	-1,452	-1,764	-31.98%
YoY %	-12.88%	-22.83%	17.84%	8.33%	34.71%	17.69%	-	-
Horiz. %	56.12%	49.72%	40.48%	49.26%	53.74%	82.31%	100.00%	-
NP	2,891	2,687	2,546	3,638	4,537	5,761	5,805	-37.19%
YoY %	7.59%	5.54%	-30.02%	-19.81%	-21.25%	-0.76%	-	-
Horiz. %	49.80%	46.29%	43.86%	62.67%	78.16%	99.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,891	2,687	2,546	3,638	4,537	5,761	5,805	-37.19%
YoY %	7.59%	5.54%	-30.02%	-19.81%	-21.25%	-0.76%	-	-
Horiz. %	49.80%	46.29%	43.86%	62.67%	78.16%	99.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.51%	24.61%	21.90%	19.28%	17.28%	20.13%	23.31%	-
YoY %	3.66%	12.37%	13.59%	11.57%	-14.16%	-13.64%	-	-
Horiz. %	109.44%	105.58%	93.95%	82.71%	74.13%	86.36%	100.00%	-
Total Cost	57,742	56,867	56,033	54,954	50,779	52,936	53,219	5.59%
YoY %	1.54%	1.49%	1.96%	8.22%	-4.07%	-0.53%	-	-
Horiz. %	108.50%	106.85%	105.29%	103.26%	95.42%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,261	76,894	73,768	72,967	72,292	72,942	71,290	3.68%
YoY %	-2.12%	4.24%	1.10%	0.93%	-0.89%	2.32%	-	-
Horiz. %	105.57%	107.86%	103.48%	102.35%	101.41%	102.32%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	20	20	985	985	985	985	1,644	-94.72%
YoY %	0.00%	-97.97%	0.00%	0.00%	0.00%	-40.09%	-	-
Horiz. %	1.22%	1.22%	59.91%	59.91%	59.91%	59.91%	100.00%	-
Div Payout %	0.70%	0.75%	38.72%	27.09%	21.73%	17.11%	28.32%	-
YoY %	-6.67%	-98.06%	42.93%	24.67%	27.00%	-39.58%	-	-
Horiz. %	2.47%	2.65%	136.72%	95.66%	76.73%	60.42%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	75,261	76,894	73,768	72,967	72,292	72,942	71,290	3.68%
YoY %	-2.12%	4.24%	1.10%	0.93%	-0.89%	2.32%	-	-
Horiz. %	105.57%	107.86%	103.48%	102.35%	101.41%	102.32%	100.00%	-
NOSH	198,055	202,352	199,375	197,209	195,384	197,142	40,971	186.16%
YoY %	-2.12%	1.49%	1.10%	0.93%	-0.89%	381.17%	-	-
Horiz. %	483.40%	493.89%	486.62%	481.34%	476.88%	481.17%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	4.77%	4.51%	4.35%	6.21%	8.20%	9.81%	9.83%	-
YoY %	5.76%	3.68%	-29.95%	-24.27%	-16.41%	-0.20%	-	-
Horiz. %	48.52%	45.88%	44.25%	63.17%	83.42%	99.80%	100.00%	-
ROE	3.84%	3.49%	3.45%	4.99%	6.28%	7.90%	8.14%	-
YoY %	10.03%	1.16%	-30.86%	-20.54%	-20.51%	-2.95%	-	-
Horiz. %	47.17%	42.87%	42.38%	61.30%	77.15%	97.05%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	30.61	29.43	29.38	29.71	28.31	29.77	144.06	-64.42%
YoY %	4.01%	0.17%	-1.11%	4.95%	-4.90%	-79.33%	-	-
Horiz. %	21.25%	20.43%	20.39%	20.62%	19.65%	20.67%	100.00%	-
EPS	1.46	1.33	1.28	1.84	2.32	2.92	14.17	-78.05%
YoY %	9.77%	3.91%	-30.43%	-20.69%	-20.55%	-79.39%	-	-
Horiz. %	10.30%	9.39%	9.03%	12.99%	16.37%	20.61%	100.00%	-
DPS	0.01	0.01	0.49	0.50	0.50	0.50	4.00	-98.16%
YoY %	0.00%	-97.96%	-2.00%	0.00%	0.00%	-87.50%	-	-
Horiz. %	0.25%	0.25%	12.25%	12.50%	12.50%	12.50%	100.00%	-
NAPS	0.38	0.38	0.37	0.37	0.37	0.37	1.74	-63.76%
YoY %	0.00%	2.70%	0.00%	0.00%	0.00%	-78.74%	-	-
Horiz. %	21.84%	21.84%	21.26%	21.26%	21.26%	21.26%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 197,209
RPS	30.81	30.26	29.77	29.77	28.11	29.83	29.99	1.81%
YoY %	1.82%	1.65%	0.00%	5.91%	-5.77%	-0.53%	-	-
Horiz. %	102.73%	100.90%	99.27%	99.27%	93.73%	99.47%	100.00%	-
EPS	1.47	1.37	1.29	1.85	2.31	2.93	2.95	-37.17%
YoY %	7.30%	6.20%	-30.27%	-19.91%	-21.16%	-0.68%	-	-
Horiz. %	49.83%	46.44%	43.73%	62.71%	78.31%	99.32%	100.00%	-
DPS	0.01	0.01	0.50	0.50	0.50	0.50	0.84	-94.80%
YoY %	0.00%	-98.00%	0.00%	0.00%	0.00%	-40.48%	-	-
Horiz. %	1.19%	1.19%	59.52%	59.52%	59.52%	59.52%	100.00%	-
NAPS	0.3824	0.3907	0.3748	0.3708	0.3673	0.3706	0.3622	3.68%
YoY %	-2.12%	4.24%	1.08%	0.95%	-0.89%	2.32%	-	-
Horiz. %	105.58%	107.87%	103.48%	102.37%	101.41%	102.32%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	0.28	0.26	0.32	0.26	0.36	1.51	0.32	-
P/RPS	0.91	0.88	1.09	0.88	1.27	5.07	0.22	157.90%
YoY %	3.41%	-19.27%	23.86%	-30.71%	-74.95%	2,204.55%	-	-
Horiz. %	413.64%	400.00%	495.45%	400.00%	577.27%	2,304.55%	100.00%	-
P/EPS	19.18	19.58	25.06	14.09	15.50	51.67	2.26	316.60%
YoY %	-2.04%	-21.87%	77.86%	-9.10%	-70.00%	2,186.28%	-	-
Horiz. %	848.67%	866.37%	1,108.85%	623.45%	685.84%	2,286.28%	100.00%	-
EY	5.21	5.11	3.99	7.10	6.45	1.94	44.28	-76.01%
YoY %	1.96%	28.07%	-43.80%	10.08%	232.47%	-95.62%	-	-
Horiz. %	11.77%	11.54%	9.01%	16.03%	14.57%	4.38%	100.00%	-
DY	0.04	0.04	1.55	1.92	1.40	0.33	12.50	-97.83%
YoY %	0.00%	-97.42%	-19.27%	37.14%	324.24%	-97.36%	-	-
Horiz. %	0.32%	0.32%	12.40%	15.36%	11.20%	2.64%	100.00%	-
P/NAPS	0.74	0.68	0.86	0.70	0.97	4.08	0.18	156.85%
YoY %	8.82%	-20.93%	22.86%	-27.84%	-76.23%	2,166.67%	-	-
Horiz. %	411.11%	377.78%	477.78%	388.89%	538.89%	2,266.67%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/05/06	28/02/06	30/11/05	19/08/05	30/05/05	24/02/05	24/11/04	-
Price	0.25	0.29	0.25	0.27	0.29	0.38	0.38	-
P/RPS	0.82	0.99	0.85	0.91	1.02	1.28	0.26	115.21%
YoY %	-17.17%	16.47%	-6.59%	-10.78%	-20.31%	392.31%	-	-
Horiz. %	315.38%	380.77%	326.92%	350.00%	392.31%	492.31%	100.00%	-
P/EPS	17.13	21.84	19.58	14.64	12.49	13.00	2.68	244.80%
YoY %	-21.57%	11.54%	33.74%	17.21%	-3.92%	385.07%	-	-
Horiz. %	639.18%	814.93%	730.60%	546.27%	466.04%	485.07%	100.00%	-
EY	5.84	4.58	5.11	6.83	8.01	7.69	37.29	-70.97%
YoY %	27.51%	-10.37%	-25.18%	-14.73%	4.16%	-79.38%	-	-
Horiz. %	15.66%	12.28%	13.70%	18.32%	21.48%	20.62%	100.00%	-
DY	0.04	0.03	1.98	1.85	1.74	1.32	10.53	-97.57%
YoY %	33.33%	-98.48%	7.03%	6.32%	31.82%	-87.46%	-	-
Horiz. %	0.38%	0.28%	18.80%	17.57%	16.52%	12.54%	100.00%	-
P/NAPS	0.66	0.76	0.68	0.73	0.78	1.03	0.22	108.14%
YoY %	-13.16%	11.76%	-6.85%	-6.41%	-24.27%	368.18%	-	-
Horiz. %	300.00%	345.45%	309.09%	331.82%	354.55%	468.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos