[CAMRES] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 18.05%
YoY- -12.76%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 89,475 72,332 70,505 71,472 70,042 70,852 69,853 17.96%
PBT 3,973 4,868 5,687 6,502 5,677 6,450 5,794 -22.25%
Tax -1,270 -1,693 -1,691 -2,106 -1,953 -1,812 -1,661 -16.39%
NP 2,703 3,175 3,996 4,396 3,724 4,638 4,133 -24.67%
-
NP to SH 2,703 3,175 3,996 4,396 3,724 4,638 4,133 -24.67%
-
Tax Rate 31.97% 34.78% 29.73% 32.39% 34.40% 28.09% 28.67% -
Total Cost 86,772 69,157 66,509 67,076 66,318 66,214 65,720 20.37%
-
Net Worth 91,799 59,014 90,701 88,607 88,332 89,453 87,903 2.93%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 91,799 59,014 90,701 88,607 88,332 89,453 87,903 2.93%
NOSH 179,999 115,714 177,846 177,215 180,270 178,906 179,393 0.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.02% 4.39% 5.67% 6.15% 5.32% 6.55% 5.92% -
ROE 2.94% 5.38% 4.41% 4.96% 4.22% 5.18% 4.70% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 49.71 62.51 39.64 40.33 38.85 39.60 38.94 17.69%
EPS 1.50 2.74 2.25 2.48 2.07 2.59 2.30 -24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.51 0.50 0.49 0.50 0.49 2.70%
Adjusted Per Share Value based on latest NOSH - 177,215
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 45.46 36.75 35.83 36.32 35.59 36.00 35.49 17.96%
EPS 1.37 1.61 2.03 2.23 1.89 2.36 2.10 -24.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4665 0.2999 0.4609 0.4502 0.4488 0.4545 0.4467 2.93%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.22 0.22 0.20 0.22 0.23 0.22 -
P/RPS 0.40 0.35 0.55 0.50 0.57 0.58 0.56 -20.11%
P/EPS 13.32 8.02 9.79 8.06 10.65 8.87 9.55 24.85%
EY 7.51 12.47 10.21 12.40 9.39 11.27 10.47 -19.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.43 0.40 0.45 0.46 0.45 -9.10%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 29/08/11 25/05/11 28/02/11 -
Price 0.20 0.20 0.23 0.23 0.21 0.22 0.24 -
P/RPS 0.40 0.32 0.58 0.57 0.54 0.56 0.62 -25.35%
P/EPS 13.32 7.29 10.24 9.27 10.17 8.49 10.42 17.80%
EY 7.51 13.72 9.77 10.79 9.84 11.78 9.60 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.45 0.46 0.43 0.44 0.49 -14.12%

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