[CAMRES] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.48%
YoY- 27.67%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 64,737 69,075 73,772 79,471 78,278 74,942 71,809 -6.68%
PBT 5,215 5,719 6,504 6,610 6,003 5,775 5,534 -3.88%
Tax -1,922 -2,257 -2,370 -2,240 -2,152 -1,969 -1,987 -2.19%
NP 3,293 3,462 4,134 4,370 3,851 3,806 3,547 -4.83%
-
NP to SH 3,293 3,462 4,134 4,370 3,851 3,806 3,547 -4.83%
-
Tax Rate 36.86% 39.46% 36.44% 33.89% 35.85% 34.10% 35.91% -
Total Cost 61,444 65,613 69,638 75,101 74,427 71,136 68,262 -6.78%
-
Net Worth 82,071 81,613 77,399 78,388 78,539 80,324 80,063 1.66%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 82,071 81,613 77,399 78,388 78,539 80,324 80,063 1.66%
NOSH 182,380 181,363 179,999 182,298 187,000 191,249 195,277 -4.45%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.09% 5.01% 5.60% 5.50% 4.92% 5.08% 4.94% -
ROE 4.01% 4.24% 5.34% 5.57% 4.90% 4.74% 4.43% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 35.50 38.09 40.98 43.59 41.86 39.19 36.77 -2.31%
EPS 1.81 1.91 2.30 2.40 2.06 1.99 1.82 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.43 0.43 0.42 0.42 0.41 6.40%
Adjusted Per Share Value based on latest NOSH - 182,298
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 32.89 35.10 37.49 40.38 39.78 38.08 36.49 -6.69%
EPS 1.67 1.76 2.10 2.22 1.96 1.93 1.80 -4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.417 0.4147 0.3933 0.3983 0.3991 0.4082 0.4068 1.66%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.20 0.19 0.17 0.20 0.22 0.22 0.26 -
P/RPS 0.56 0.50 0.41 0.46 0.53 0.56 0.71 -14.64%
P/EPS 11.08 9.95 7.40 8.34 10.68 11.05 14.31 -15.69%
EY 9.03 10.05 13.51 11.99 9.36 9.05 6.99 18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.40 0.47 0.52 0.52 0.63 -21.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 25/05/09 27/02/09 27/11/08 29/08/08 29/05/08 26/02/08 -
Price 0.19 0.18 0.22 0.17 0.19 0.23 0.24 -
P/RPS 0.54 0.47 0.54 0.39 0.45 0.59 0.65 -11.63%
P/EPS 10.52 9.43 9.58 7.09 9.23 11.56 13.21 -14.09%
EY 9.50 10.60 10.44 14.10 10.84 8.65 7.57 16.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.51 0.40 0.45 0.55 0.59 -20.29%

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