[CAMRES] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 60.7%
YoY- -30.97%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 202,917 175,655 159,573 142,711 142,265 140,952 123,974 39.01%
PBT 4,935 3,272 3,117 1,808 1,299 1,528 1,857 92.20%
Tax -1,861 -1,253 -1,238 -878 -715 -907 -1,208 33.49%
NP 3,074 2,019 1,879 930 584 621 649 182.84%
-
NP to SH 2,931 1,939 1,864 916 570 608 649 173.97%
-
Tax Rate 37.71% 38.29% 39.72% 48.56% 55.04% 59.36% 65.05% -
Total Cost 199,843 173,636 157,694 141,781 141,681 140,331 123,325 38.08%
-
Net Worth 95,455 94,869 94,460 91,619 90,711 91,974 92,975 1.77%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 95,455 94,869 94,460 91,619 90,711 91,974 92,975 1.77%
NOSH 176,769 178,999 196,800 176,190 174,444 176,875 178,800 -0.76%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.51% 1.15% 1.18% 0.65% 0.41% 0.44% 0.52% -
ROE 3.07% 2.04% 1.97% 1.00% 0.63% 0.66% 0.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 114.79 98.13 89.53 81.00 81.55 79.69 69.34 40.07%
EPS 1.66 1.08 1.05 0.52 0.33 0.34 0.36 177.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.52 0.52 0.52 0.52 2.55%
Adjusted Per Share Value based on latest NOSH - 176,190
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 103.11 89.26 81.08 72.52 72.29 71.62 62.99 39.02%
EPS 1.49 0.99 0.95 0.47 0.29 0.31 0.33 173.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.485 0.4821 0.48 0.4655 0.4609 0.4674 0.4724 1.77%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.275 0.225 0.24 0.215 0.21 0.21 0.22 -
P/RPS 0.24 0.23 0.27 0.27 0.26 0.26 0.32 -17.49%
P/EPS 16.59 20.77 22.95 41.35 64.27 61.09 60.61 -57.94%
EY 6.03 4.81 4.36 2.42 1.56 1.64 1.65 137.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.45 0.41 0.40 0.40 0.42 13.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 28/02/14 28/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.335 0.295 0.22 0.215 0.195 0.215 0.195 -
P/RPS 0.29 0.30 0.25 0.27 0.24 0.27 0.28 2.37%
P/EPS 20.20 27.23 21.04 41.35 59.68 62.55 53.72 -47.99%
EY 4.95 3.67 4.75 2.42 1.68 1.60 1.86 92.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.42 0.41 0.38 0.41 0.38 38.71%

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