[CAMRES] QoQ TTM Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 5.54%
YoY- -53.36%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 64,028 60,344 60,633 59,554 58,579 58,592 55,316 10.23%
PBT 4,526 3,886 3,881 3,564 3,260 4,507 5,485 -12.01%
Tax -1,501 -991 -990 -877 -714 -869 -948 35.80%
NP 3,025 2,895 2,891 2,687 2,546 3,638 4,537 -23.66%
-
NP to SH 3,025 2,895 2,891 2,687 2,546 3,638 4,537 -23.66%
-
Tax Rate 33.16% 25.50% 25.51% 24.61% 21.90% 19.28% 17.28% -
Total Cost 61,003 57,449 57,742 56,867 56,033 54,954 50,779 12.99%
-
Net Worth 76,699 77,274 75,261 76,894 73,768 72,967 72,292 4.02%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 20 20 20 20 985 985 985 -92.53%
Div Payout % 0.67% 0.70% 0.70% 0.75% 38.72% 27.09% 21.73% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 76,699 77,274 75,261 76,894 73,768 72,967 72,292 4.02%
NOSH 196,666 198,139 198,055 202,352 199,375 197,209 195,384 0.43%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.72% 4.80% 4.77% 4.51% 4.35% 6.21% 8.20% -
ROE 3.94% 3.75% 3.84% 3.49% 3.45% 4.99% 6.28% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.56 30.46 30.61 29.43 29.38 29.71 28.31 9.76%
EPS 1.54 1.46 1.46 1.33 1.28 1.84 2.32 -23.88%
DPS 0.01 0.01 0.01 0.01 0.49 0.50 0.50 -92.61%
NAPS 0.39 0.39 0.38 0.38 0.37 0.37 0.37 3.56%
Adjusted Per Share Value based on latest NOSH - 202,352
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.53 30.66 30.81 30.26 29.77 29.77 28.11 10.21%
EPS 1.54 1.47 1.47 1.37 1.29 1.85 2.31 -23.66%
DPS 0.01 0.01 0.01 0.01 0.50 0.50 0.50 -92.61%
NAPS 0.3897 0.3927 0.3824 0.3907 0.3748 0.3708 0.3673 4.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.29 0.26 0.28 0.26 0.32 0.26 0.36 -
P/RPS 0.89 0.85 0.91 0.88 1.09 0.88 1.27 -21.08%
P/EPS 18.85 17.79 19.18 19.58 25.06 14.09 15.50 13.92%
EY 5.30 5.62 5.21 5.11 3.99 7.10 6.45 -12.26%
DY 0.04 0.04 0.04 0.04 1.55 1.92 1.40 -90.63%
P/NAPS 0.74 0.67 0.74 0.68 0.86 0.70 0.97 -16.49%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 21/08/06 29/05/06 28/02/06 30/11/05 19/08/05 30/05/05 -
Price 0.30 0.25 0.25 0.29 0.25 0.27 0.29 -
P/RPS 0.92 0.82 0.82 0.99 0.85 0.91 1.02 -6.64%
P/EPS 19.50 17.11 17.13 21.84 19.58 14.64 12.49 34.54%
EY 5.13 5.84 5.84 4.58 5.11 6.83 8.01 -25.67%
DY 0.03 0.04 0.04 0.03 1.98 1.85 1.74 -93.30%
P/NAPS 0.77 0.64 0.66 0.76 0.68 0.73 0.78 -0.85%

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