[CAMRES] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 60.25%
YoY- 412.77%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 203,825 215,636 214,308 219,487 202,917 175,655 159,573 17.77%
PBT 8,422 9,581 8,842 6,568 4,935 3,272 3,117 94.34%
Tax -1,444 -2,016 -1,724 -1,462 -1,861 -1,253 -1,238 10.83%
NP 6,978 7,565 7,118 5,106 3,074 2,019 1,879 140.38%
-
NP to SH 6,677 7,200 6,675 4,697 2,931 1,939 1,864 134.65%
-
Tax Rate 17.15% 21.04% 19.50% 22.26% 37.71% 38.29% 39.72% -
Total Cost 196,847 208,071 207,190 214,381 199,843 173,636 157,694 15.98%
-
Net Worth 92,058 95,364 101,105 97,090 95,455 94,869 94,460 -1.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 92,058 95,364 101,105 97,090 95,455 94,869 94,460 -1.70%
NOSH 184,117 176,600 177,378 176,528 176,769 178,999 196,800 -4.35%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.42% 3.51% 3.32% 2.33% 1.51% 1.15% 1.18% -
ROE 7.25% 7.55% 6.60% 4.84% 3.07% 2.04% 1.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 110.70 122.10 120.82 124.33 114.79 98.13 89.53 15.24%
EPS 3.63 4.08 3.76 2.66 1.66 1.08 1.05 129.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.57 0.55 0.54 0.53 0.53 -3.82%
Adjusted Per Share Value based on latest NOSH - 176,528
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 103.57 109.57 108.90 111.53 103.11 89.26 81.08 17.78%
EPS 3.39 3.66 3.39 2.39 1.49 0.99 0.95 134.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4678 0.4846 0.5137 0.4933 0.485 0.4821 0.48 -1.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.30 0.38 0.28 0.33 0.275 0.225 0.24 -
P/RPS 0.27 0.31 0.23 0.27 0.24 0.23 0.27 0.00%
P/EPS 8.27 9.32 7.44 12.40 16.59 20.77 22.95 -49.45%
EY 12.09 10.73 13.44 8.06 6.03 4.81 4.36 97.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.49 0.60 0.51 0.42 0.45 21.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 27/02/15 26/11/14 26/08/14 30/05/14 28/02/14 -
Price 0.245 0.38 0.335 0.315 0.335 0.295 0.22 -
P/RPS 0.22 0.31 0.28 0.25 0.29 0.30 0.25 -8.19%
P/EPS 6.76 9.32 8.90 11.84 20.20 27.23 21.04 -53.18%
EY 14.80 10.73 11.23 8.45 4.95 3.67 4.75 113.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.70 0.59 0.57 0.62 0.56 0.42 10.85%

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