[CAMRES] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 103.49%
YoY- 187.21%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 219,487 202,917 175,655 159,573 142,711 142,265 140,952 34.30%
PBT 6,568 4,935 3,272 3,117 1,808 1,299 1,528 164.13%
Tax -1,462 -1,861 -1,253 -1,238 -878 -715 -907 37.43%
NP 5,106 3,074 2,019 1,879 930 584 621 306.85%
-
NP to SH 4,697 2,931 1,939 1,864 916 570 608 290.30%
-
Tax Rate 22.26% 37.71% 38.29% 39.72% 48.56% 55.04% 59.36% -
Total Cost 214,381 199,843 173,636 157,694 141,781 141,681 140,331 32.61%
-
Net Worth 97,090 95,455 94,869 94,460 91,619 90,711 91,974 3.67%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 97,090 95,455 94,869 94,460 91,619 90,711 91,974 3.67%
NOSH 176,528 176,769 178,999 196,800 176,190 174,444 176,875 -0.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.33% 1.51% 1.15% 1.18% 0.65% 0.41% 0.44% -
ROE 4.84% 3.07% 2.04% 1.97% 1.00% 0.63% 0.66% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 124.33 114.79 98.13 89.53 81.00 81.55 79.69 34.48%
EPS 2.66 1.66 1.08 1.05 0.52 0.33 0.34 293.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.53 0.53 0.52 0.52 0.52 3.80%
Adjusted Per Share Value based on latest NOSH - 178,227
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 111.53 103.11 89.26 81.08 72.52 72.29 71.62 34.31%
EPS 2.39 1.49 0.99 0.95 0.47 0.29 0.31 289.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4933 0.485 0.4821 0.48 0.4655 0.4609 0.4674 3.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.33 0.275 0.225 0.24 0.215 0.21 0.21 -
P/RPS 0.27 0.24 0.23 0.27 0.27 0.26 0.26 2.54%
P/EPS 12.40 16.59 20.77 22.95 41.35 64.27 61.09 -65.42%
EY 8.06 6.03 4.81 4.36 2.42 1.56 1.64 188.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.42 0.45 0.41 0.40 0.40 31.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 26/08/14 30/05/14 28/02/14 28/11/13 30/08/13 30/05/13 -
Price 0.315 0.335 0.295 0.22 0.215 0.195 0.215 -
P/RPS 0.25 0.29 0.30 0.25 0.27 0.24 0.27 -4.99%
P/EPS 11.84 20.20 27.23 21.04 41.35 59.68 62.55 -66.99%
EY 8.45 4.95 3.67 4.75 2.42 1.68 1.60 202.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.56 0.42 0.41 0.38 0.41 24.53%

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