[CAMRES] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 1519.23%
YoY- 118.23%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 313,251 270,506 252,028 240,025 221,498 212,200 197,187 36.18%
PBT 7,770 6,828 6,766 6,190 1,156 744 442 577.26%
Tax -1,014 -1,125 -1,216 -1,138 -844 -493 -340 107.32%
NP 6,756 5,703 5,550 5,052 312 251 102 1541.22%
-
NP to SH 6,756 5,703 5,550 5,052 312 251 102 1541.22%
-
Tax Rate 13.05% 16.48% 17.97% 18.38% 73.01% 66.26% 76.92% -
Total Cost 306,495 264,803 246,478 234,973 221,186 211,949 197,085 34.26%
-
Net Worth 118,677 116,763 116,763 116,763 111,262 111,262 111,262 4.39%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 118,677 116,763 116,763 116,763 111,262 111,262 111,262 4.39%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.16% 2.11% 2.20% 2.10% 0.14% 0.12% 0.05% -
ROE 5.69% 4.88% 4.75% 4.33% 0.28% 0.23% 0.09% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 163.65 141.32 131.67 125.39 115.46 110.62 102.79 36.38%
EPS 3.53 2.98 2.90 2.64 0.16 0.13 0.05 1612.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.61 0.61 0.58 0.58 0.58 4.55%
Adjusted Per Share Value based on latest NOSH - 196,800
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 159.17 137.45 128.06 121.96 112.55 107.83 100.20 36.18%
EPS 3.43 2.90 2.82 2.57 0.16 0.13 0.05 1580.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.603 0.5933 0.5933 0.5933 0.5654 0.5654 0.5654 4.38%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.32 0.305 0.375 0.235 0.205 0.205 0.24 -
P/RPS 0.20 0.22 0.28 0.19 0.18 0.19 0.23 -8.90%
P/EPS 9.07 10.24 12.93 8.90 126.04 156.68 451.37 -92.62%
EY 11.03 9.77 7.73 11.23 0.79 0.64 0.22 1262.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.61 0.39 0.35 0.35 0.41 17.18%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 21/05/21 19/03/21 25/11/20 19/08/20 30/06/20 28/02/20 -
Price 0.335 0.34 0.38 0.255 0.23 0.205 0.21 -
P/RPS 0.20 0.24 0.29 0.20 0.20 0.19 0.20 0.00%
P/EPS 9.49 11.41 13.11 9.66 141.41 156.68 394.95 -91.69%
EY 10.54 8.76 7.63 10.35 0.71 0.64 0.25 1114.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.62 0.42 0.40 0.35 0.36 31.06%

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