[CAMRES] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -51.09%
YoY- -83.76%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 142,711 142,265 140,952 123,974 110,801 89,475 72,332 57.24%
PBT 1,808 1,299 1,528 1,857 2,388 3,973 4,868 -48.29%
Tax -878 -715 -907 -1,208 -1,061 -1,270 -1,693 -35.42%
NP 930 584 621 649 1,327 2,703 3,175 -55.86%
-
NP to SH 916 570 608 649 1,327 2,703 3,175 -56.30%
-
Tax Rate 48.56% 55.04% 59.36% 65.05% 44.43% 31.97% 34.78% -
Total Cost 141,781 141,681 140,331 123,325 109,474 86,772 69,157 61.31%
-
Net Worth 91,619 90,711 91,974 92,975 0 91,799 59,014 34.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 91,619 90,711 91,974 92,975 0 91,799 59,014 34.04%
NOSH 176,190 174,444 176,875 178,800 180,588 179,999 115,714 32.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.65% 0.41% 0.44% 0.52% 1.20% 3.02% 4.39% -
ROE 1.00% 0.63% 0.66% 0.70% 0.00% 2.94% 5.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 81.00 81.55 79.69 69.34 61.36 49.71 62.51 18.83%
EPS 0.52 0.33 0.34 0.36 0.73 1.50 2.74 -66.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.52 0.52 0.00 0.51 0.51 1.30%
Adjusted Per Share Value based on latest NOSH - 178,800
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.52 72.29 71.62 62.99 56.30 45.46 36.75 57.26%
EPS 0.47 0.29 0.31 0.33 0.67 1.37 1.61 -55.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4655 0.4609 0.4674 0.4724 0.00 0.4665 0.2999 34.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.215 0.21 0.21 0.22 0.20 0.20 0.22 -
P/RPS 0.27 0.26 0.26 0.32 0.33 0.40 0.35 -15.87%
P/EPS 41.35 64.27 61.09 60.61 27.22 13.32 8.02 198.14%
EY 2.42 1.56 1.64 1.65 3.67 7.51 12.47 -66.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.40 0.42 0.00 0.39 0.43 -3.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 30/05/13 28/02/13 29/11/12 30/08/12 31/05/12 -
Price 0.215 0.195 0.215 0.195 0.20 0.20 0.20 -
P/RPS 0.27 0.24 0.27 0.28 0.33 0.40 0.32 -10.69%
P/EPS 41.35 59.68 62.55 53.72 27.22 13.32 7.29 217.71%
EY 2.42 1.68 1.60 1.86 3.67 7.51 13.72 -68.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.41 0.38 0.00 0.39 0.39 3.38%

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