[CAMRES] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.88%
YoY- -14.49%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 65,060 62,758 60,436 64,737 69,075 73,772 79,471 -12.49%
PBT 5,909 5,598 4,632 5,215 5,719 6,504 6,610 -7.20%
Tax -1,488 -1,418 -2,000 -1,922 -2,257 -2,370 -2,240 -23.88%
NP 4,421 4,180 2,632 3,293 3,462 4,134 4,370 0.77%
-
NP to SH 4,421 4,180 2,632 3,293 3,462 4,134 4,370 0.77%
-
Tax Rate 25.18% 25.33% 43.18% 36.86% 39.46% 36.44% 33.89% -
Total Cost 60,639 58,578 57,804 61,444 65,613 69,638 75,101 -13.30%
-
Net Worth 85,942 85,135 83,431 82,071 81,613 77,399 78,388 6.33%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 85,942 85,135 83,431 82,071 81,613 77,399 78,388 6.33%
NOSH 182,857 181,140 181,372 182,380 181,363 179,999 182,298 0.20%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.80% 6.66% 4.36% 5.09% 5.01% 5.60% 5.50% -
ROE 5.14% 4.91% 3.15% 4.01% 4.24% 5.34% 5.57% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.58 34.65 33.32 35.50 38.09 40.98 43.59 -12.67%
EPS 2.42 2.31 1.45 1.81 1.91 2.30 2.40 0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.46 0.45 0.45 0.43 0.43 6.11%
Adjusted Per Share Value based on latest NOSH - 182,380
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.06 31.89 30.71 32.89 35.10 37.49 40.38 -12.49%
EPS 2.25 2.12 1.34 1.67 1.76 2.10 2.22 0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4367 0.4326 0.4239 0.417 0.4147 0.3933 0.3983 6.33%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.26 0.21 0.18 0.20 0.19 0.17 0.20 -
P/RPS 0.73 0.61 0.54 0.56 0.50 0.41 0.46 36.09%
P/EPS 10.75 9.10 12.40 11.08 9.95 7.40 8.34 18.45%
EY 9.30 10.99 8.06 9.03 10.05 13.51 11.99 -15.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.39 0.44 0.42 0.40 0.47 11.05%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 25/02/10 24/11/09 26/08/09 25/05/09 27/02/09 27/11/08 -
Price 0.24 0.22 0.19 0.19 0.18 0.22 0.17 -
P/RPS 0.67 0.63 0.57 0.54 0.47 0.54 0.39 43.48%
P/EPS 9.93 9.53 13.09 10.52 9.43 9.58 7.09 25.20%
EY 10.07 10.49 7.64 9.50 10.60 10.44 14.10 -20.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.41 0.42 0.40 0.51 0.40 17.59%

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