[CAMRES] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 77.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 50,564 48,154 35,692 23,731 13,001 0 -
PBT 10,650 8,865 5,686 3,329 1,986 0 -
Tax -1,920 -1,621 -1,196 -883 -569 0 -
NP 8,730 7,244 4,490 2,446 1,417 0 -
-
NP to SH 8,803 7,317 4,563 2,519 1,417 0 -
-
Tax Rate 18.03% 18.29% 21.03% 26.52% 28.65% - -
Total Cost 41,834 40,910 31,202 21,285 11,584 0 -
-
Net Worth 64,300 62,476 40,880 34,300 47,233 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,100 - - - - - -
Div Payout % 35.22% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 64,300 62,476 40,880 34,300 47,233 0 -
NOSH 38,758 39,342 40,880 34,300 47,233 0 -
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 17.27% 15.04% 12.58% 10.31% 10.90% 0.00% -
ROE 13.69% 11.71% 11.16% 7.34% 3.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 130.46 122.40 87.31 69.19 27.53 0.00 -
EPS 22.71 18.60 11.16 7.34 3.00 0.00 -
DPS 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.659 1.588 1.00 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 34,300
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 25.69 24.47 18.14 12.06 6.61 0.00 -
EPS 4.47 3.72 2.32 1.28 0.72 0.00 -
DPS 1.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3267 0.3175 0.2077 0.1743 0.24 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 0.25 0.28 0.32 0.35 0.00 0.00 -
P/RPS 0.19 0.23 0.37 0.51 0.00 0.00 -
P/EPS 1.10 1.51 2.87 4.77 0.00 0.00 -
EY 90.85 66.42 34.88 20.98 0.00 0.00 -
DY 32.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.32 0.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/02/03 19/11/02 - - - - -
Price 0.20 0.26 0.00 0.00 0.00 0.00 -
P/RPS 0.15 0.21 0.00 0.00 0.00 0.00 -
P/EPS 0.88 1.40 0.00 0.00 0.00 0.00 -
EY 113.56 71.53 0.00 0.00 0.00 0.00 -
DY 40.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.16 0.00 0.00 0.00 0.00 -

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