[CAMRES] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.62%
YoY- 18.79%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 79,471 78,278 74,942 71,809 67,995 65,489 65,214 14.04%
PBT 6,610 6,003 5,775 5,534 4,393 4,360 4,257 33.98%
Tax -2,240 -2,152 -1,969 -1,987 -970 -1,237 -1,172 53.82%
NP 4,370 3,851 3,806 3,547 3,423 3,123 3,085 26.04%
-
NP to SH 4,370 3,851 3,806 3,547 3,423 3,123 3,085 26.04%
-
Tax Rate 33.89% 35.85% 34.10% 35.91% 22.08% 28.37% 27.53% -
Total Cost 75,101 74,427 71,136 68,262 64,572 62,366 62,129 13.43%
-
Net Worth 78,388 78,539 80,324 80,063 79,037 79,111 77,239 0.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 78,388 78,539 80,324 80,063 79,037 79,111 77,239 0.98%
NOSH 182,298 187,000 191,249 195,277 197,592 197,777 198,048 -5.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.50% 4.92% 5.08% 4.94% 5.03% 4.77% 4.73% -
ROE 5.57% 4.90% 4.74% 4.43% 4.33% 3.95% 3.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 43.59 41.86 39.19 36.77 34.41 33.11 32.93 20.49%
EPS 2.40 2.06 1.99 1.82 1.73 1.58 1.56 33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.42 0.41 0.40 0.40 0.39 6.70%
Adjusted Per Share Value based on latest NOSH - 195,277
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 40.38 39.78 38.08 36.49 34.55 33.28 33.14 14.03%
EPS 2.22 1.96 1.93 1.80 1.74 1.59 1.57 25.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3983 0.3991 0.4082 0.4068 0.4016 0.402 0.3925 0.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.22 0.22 0.26 0.27 0.30 0.34 -
P/RPS 0.46 0.53 0.56 0.71 0.78 0.91 1.03 -41.48%
P/EPS 8.34 10.68 11.05 14.31 15.59 19.00 21.83 -47.25%
EY 11.99 9.36 9.05 6.99 6.42 5.26 4.58 89.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.52 0.63 0.68 0.75 0.87 -33.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 26/02/08 21/11/07 22/08/07 23/05/07 -
Price 0.17 0.19 0.23 0.24 0.26 0.26 0.31 -
P/RPS 0.39 0.45 0.59 0.65 0.76 0.79 0.94 -44.28%
P/EPS 7.09 9.23 11.56 13.21 15.01 16.47 19.90 -49.64%
EY 14.10 10.84 8.65 7.57 6.66 6.07 5.02 98.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.55 0.59 0.65 0.65 0.79 -36.39%

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