[CAMRES] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -0.76%
YoY- 74.58%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 58,579 58,592 55,316 58,697 59,024 58,766 57,728 0.97%
PBT 3,260 4,507 5,485 7,213 7,569 6,344 5,240 -27.10%
Tax -714 -869 -948 -1,452 -1,764 -1,727 -1,528 -39.75%
NP 2,546 3,638 4,537 5,761 5,805 4,617 3,712 -22.20%
-
NP to SH 2,546 3,638 4,537 5,761 5,805 4,617 3,712 -22.20%
-
Tax Rate 21.90% 19.28% 17.28% 20.13% 23.31% 27.22% 29.16% -
Total Cost 56,033 54,954 50,779 52,936 53,219 54,149 54,016 2.47%
-
Net Worth 73,768 72,967 72,292 72,942 71,290 70,946 69,238 4.31%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 985 985 985 985 1,644 1,644 1,644 -28.90%
Div Payout % 38.72% 27.09% 21.73% 17.11% 28.32% 35.61% 44.29% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 73,768 72,967 72,292 72,942 71,290 70,946 69,238 4.31%
NOSH 199,375 197,209 195,384 197,142 40,971 41,009 40,969 186.89%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.35% 6.21% 8.20% 9.81% 9.83% 7.86% 6.43% -
ROE 3.45% 4.99% 6.28% 7.90% 8.14% 6.51% 5.36% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.38 29.71 28.31 29.77 144.06 143.30 140.91 -64.80%
EPS 1.28 1.84 2.32 2.92 14.17 11.26 9.06 -72.84%
DPS 0.49 0.50 0.50 0.50 4.00 4.00 4.00 -75.30%
NAPS 0.37 0.37 0.37 0.37 1.74 1.73 1.69 -63.64%
Adjusted Per Share Value based on latest NOSH - 197,142
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.77 29.77 28.11 29.83 29.99 29.86 29.33 0.99%
EPS 1.29 1.85 2.31 2.93 2.95 2.35 1.89 -22.46%
DPS 0.50 0.50 0.50 0.50 0.84 0.84 0.84 -29.21%
NAPS 0.3748 0.3708 0.3673 0.3706 0.3622 0.3605 0.3518 4.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.32 0.26 0.36 1.51 0.32 0.26 0.34 -
P/RPS 1.09 0.88 1.27 5.07 0.22 0.18 0.24 173.99%
P/EPS 25.06 14.09 15.50 51.67 2.26 2.31 3.75 254.37%
EY 3.99 7.10 6.45 1.94 44.28 43.30 26.65 -71.77%
DY 1.55 1.92 1.40 0.33 12.50 15.38 11.76 -74.06%
P/NAPS 0.86 0.70 0.97 4.08 0.18 0.15 0.20 164.19%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 19/08/05 30/05/05 24/02/05 24/11/04 30/08/04 21/05/04 -
Price 0.25 0.27 0.29 0.38 0.38 0.30 0.26 -
P/RPS 0.85 0.91 1.02 1.28 0.26 0.21 0.18 181.20%
P/EPS 19.58 14.64 12.49 13.00 2.68 2.66 2.87 259.29%
EY 5.11 6.83 8.01 7.69 37.29 37.53 34.85 -72.16%
DY 1.98 1.85 1.74 1.32 10.53 13.33 15.38 -74.47%
P/NAPS 0.68 0.73 0.78 1.03 0.22 0.17 0.15 173.66%

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