[CAMRES] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -9.1%
YoY- -3.31%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 110,801 89,475 72,332 70,505 71,472 70,042 70,852 34.61%
PBT 2,388 3,973 4,868 5,687 6,502 5,677 6,450 -48.34%
Tax -1,061 -1,270 -1,693 -1,691 -2,106 -1,953 -1,812 -29.94%
NP 1,327 2,703 3,175 3,996 4,396 3,724 4,638 -56.48%
-
NP to SH 1,327 2,703 3,175 3,996 4,396 3,724 4,638 -56.48%
-
Tax Rate 44.43% 31.97% 34.78% 29.73% 32.39% 34.40% 28.09% -
Total Cost 109,474 86,772 69,157 66,509 67,076 66,318 66,214 39.69%
-
Net Worth 0 91,799 59,014 90,701 88,607 88,332 89,453 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 91,799 59,014 90,701 88,607 88,332 89,453 -
NOSH 180,588 179,999 115,714 177,846 177,215 180,270 178,906 0.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.20% 3.02% 4.39% 5.67% 6.15% 5.32% 6.55% -
ROE 0.00% 2.94% 5.38% 4.41% 4.96% 4.22% 5.18% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 61.36 49.71 62.51 39.64 40.33 38.85 39.60 33.79%
EPS 0.73 1.50 2.74 2.25 2.48 2.07 2.59 -56.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.51 0.51 0.51 0.50 0.49 0.50 -
Adjusted Per Share Value based on latest NOSH - 177,846
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 56.30 45.46 36.75 35.83 36.32 35.59 36.00 34.62%
EPS 0.67 1.37 1.61 2.03 2.23 1.89 2.36 -56.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4665 0.2999 0.4609 0.4502 0.4488 0.4545 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.20 0.20 0.22 0.22 0.20 0.22 0.23 -
P/RPS 0.33 0.40 0.35 0.55 0.50 0.57 0.58 -31.26%
P/EPS 27.22 13.32 8.02 9.79 8.06 10.65 8.87 110.74%
EY 3.67 7.51 12.47 10.21 12.40 9.39 11.27 -52.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.39 0.43 0.43 0.40 0.45 0.46 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 31/05/12 29/02/12 29/11/11 29/08/11 25/05/11 -
Price 0.20 0.20 0.20 0.23 0.23 0.21 0.22 -
P/RPS 0.33 0.40 0.32 0.58 0.57 0.54 0.56 -29.64%
P/EPS 27.22 13.32 7.29 10.24 9.27 10.17 8.49 116.96%
EY 3.67 7.51 13.72 9.77 10.79 9.84 11.78 -53.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.39 0.39 0.45 0.46 0.43 0.44 -

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