[CAMRES] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -50.91%
YoY- -69.81%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 142,265 140,952 123,974 110,801 89,475 72,332 70,505 59.74%
PBT 1,299 1,528 1,857 2,388 3,973 4,868 5,687 -62.66%
Tax -715 -907 -1,208 -1,061 -1,270 -1,693 -1,691 -43.69%
NP 584 621 649 1,327 2,703 3,175 3,996 -72.28%
-
NP to SH 570 608 649 1,327 2,703 3,175 3,996 -72.73%
-
Tax Rate 55.04% 59.36% 65.05% 44.43% 31.97% 34.78% 29.73% -
Total Cost 141,681 140,331 123,325 109,474 86,772 69,157 66,509 65.63%
-
Net Worth 90,711 91,974 92,975 0 91,799 59,014 90,701 0.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 90,711 91,974 92,975 0 91,799 59,014 90,701 0.00%
NOSH 174,444 176,875 178,800 180,588 179,999 115,714 177,846 -1.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.41% 0.44% 0.52% 1.20% 3.02% 4.39% 5.67% -
ROE 0.63% 0.66% 0.70% 0.00% 2.94% 5.38% 4.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 81.55 79.69 69.34 61.36 49.71 62.51 39.64 61.82%
EPS 0.33 0.34 0.36 0.73 1.50 2.74 2.25 -72.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.52 0.00 0.51 0.51 0.51 1.30%
Adjusted Per Share Value based on latest NOSH - 180,588
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 72.29 71.62 62.99 56.30 45.46 36.75 35.83 59.73%
EPS 0.29 0.31 0.33 0.67 1.37 1.61 2.03 -72.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4609 0.4674 0.4724 0.00 0.4665 0.2999 0.4609 0.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.21 0.21 0.22 0.20 0.20 0.22 0.22 -
P/RPS 0.26 0.26 0.32 0.33 0.40 0.35 0.55 -39.34%
P/EPS 64.27 61.09 60.61 27.22 13.32 8.02 9.79 251.00%
EY 1.56 1.64 1.65 3.67 7.51 12.47 10.21 -71.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.42 0.00 0.39 0.43 0.43 -4.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.195 0.215 0.195 0.20 0.20 0.20 0.23 -
P/RPS 0.24 0.27 0.28 0.33 0.40 0.32 0.58 -44.50%
P/EPS 59.68 62.55 53.72 27.22 13.32 7.29 10.24 224.20%
EY 1.68 1.60 1.86 3.67 7.51 13.72 9.77 -69.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.38 0.00 0.39 0.39 0.45 -10.66%

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