[CAMRES] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
19-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 9.86%
YoY- 5341.18%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 355,258 313,251 270,506 252,028 240,025 221,498 212,200 40.94%
PBT 7,080 7,770 6,828 6,766 6,190 1,156 744 348.44%
Tax -1,662 -1,014 -1,125 -1,216 -1,138 -844 -493 124.66%
NP 5,418 6,756 5,703 5,550 5,052 312 251 673.80%
-
NP to SH 5,418 6,756 5,703 5,550 5,052 312 251 673.80%
-
Tax Rate 23.47% 13.05% 16.48% 17.97% 18.38% 73.01% 66.26% -
Total Cost 349,840 306,495 264,803 246,478 234,973 221,186 211,949 39.62%
-
Net Worth 122,506 118,677 116,763 116,763 116,763 111,262 111,262 6.62%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 122,506 118,677 116,763 116,763 116,763 111,262 111,262 6.62%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.53% 2.16% 2.11% 2.20% 2.10% 0.14% 0.12% -
ROE 4.42% 5.69% 4.88% 4.75% 4.33% 0.28% 0.23% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 185.59 163.65 141.32 131.67 125.39 115.46 110.62 41.14%
EPS 2.83 3.53 2.98 2.90 2.64 0.16 0.13 678.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.61 0.61 0.61 0.58 0.58 6.77%
Adjusted Per Share Value based on latest NOSH - 196,800
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 180.52 159.17 137.45 128.06 121.96 112.55 107.83 40.94%
EPS 2.75 3.43 2.90 2.82 2.57 0.16 0.13 663.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6225 0.603 0.5933 0.5933 0.5933 0.5654 0.5654 6.61%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.345 0.32 0.305 0.375 0.235 0.205 0.205 -
P/RPS 0.19 0.20 0.22 0.28 0.19 0.18 0.19 0.00%
P/EPS 12.19 9.07 10.24 12.93 8.90 126.04 156.68 -81.74%
EY 8.20 11.03 9.77 7.73 11.23 0.79 0.64 446.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.50 0.61 0.39 0.35 0.35 33.48%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 28/09/21 21/05/21 19/03/21 25/11/20 19/08/20 30/06/20 -
Price 0.335 0.335 0.34 0.38 0.255 0.23 0.205 -
P/RPS 0.18 0.20 0.24 0.29 0.20 0.20 0.19 -3.53%
P/EPS 11.84 9.49 11.41 13.11 9.66 141.41 156.68 -82.09%
EY 8.45 10.54 8.76 7.63 10.35 0.71 0.64 457.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.56 0.62 0.42 0.40 0.35 30.17%

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