[CAMRES] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -17.98%
YoY- -1.12%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 71,472 70,042 70,852 69,853 68,079 67,441 65,060 6.46%
PBT 6,502 5,677 6,450 5,794 6,880 7,137 5,909 6.57%
Tax -2,106 -1,953 -1,812 -1,661 -1,841 -1,901 -1,488 26.03%
NP 4,396 3,724 4,638 4,133 5,039 5,236 4,421 -0.37%
-
NP to SH 4,396 3,724 4,638 4,133 5,039 5,236 4,421 -0.37%
-
Tax Rate 32.39% 34.40% 28.09% 28.67% 26.76% 26.64% 25.18% -
Total Cost 67,076 66,318 66,214 65,720 63,040 62,205 60,639 6.95%
-
Net Worth 88,607 88,332 89,453 87,903 89,180 86,236 85,942 2.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 88,607 88,332 89,453 87,903 89,180 86,236 85,942 2.05%
NOSH 177,215 180,270 178,906 179,393 181,999 179,659 182,857 -2.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.15% 5.32% 6.55% 5.92% 7.40% 7.76% 6.80% -
ROE 4.96% 4.22% 5.18% 4.70% 5.65% 6.07% 5.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.33 38.85 39.60 38.94 37.41 37.54 35.58 8.70%
EPS 2.48 2.07 2.59 2.30 2.77 2.91 2.42 1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.50 0.49 0.49 0.48 0.47 4.20%
Adjusted Per Share Value based on latest NOSH - 179,393
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.32 35.59 36.00 35.49 34.59 34.27 33.06 6.46%
EPS 2.23 1.89 2.36 2.10 2.56 2.66 2.25 -0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4502 0.4488 0.4545 0.4467 0.4532 0.4382 0.4367 2.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.20 0.22 0.23 0.22 0.24 0.21 0.26 -
P/RPS 0.50 0.57 0.58 0.56 0.64 0.56 0.73 -22.28%
P/EPS 8.06 10.65 8.87 9.55 8.67 7.21 10.75 -17.45%
EY 12.40 9.39 11.27 10.47 11.54 13.88 9.30 21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.46 0.45 0.49 0.44 0.55 -19.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 29/08/11 25/05/11 28/02/11 29/11/10 27/08/10 21/05/10 -
Price 0.23 0.21 0.22 0.24 0.25 0.25 0.24 -
P/RPS 0.57 0.54 0.56 0.62 0.67 0.67 0.67 -10.20%
P/EPS 9.27 10.17 8.49 10.42 9.03 8.58 9.93 -4.47%
EY 10.79 9.84 11.78 9.60 11.07 11.66 10.07 4.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.44 0.49 0.51 0.52 0.51 -6.64%

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