[CAMRES] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -21.25%
YoY- 22.23%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 59,554 58,579 58,592 55,316 58,697 59,024 58,766 0.88%
PBT 3,564 3,260 4,507 5,485 7,213 7,569 6,344 -31.84%
Tax -877 -714 -869 -948 -1,452 -1,764 -1,727 -36.27%
NP 2,687 2,546 3,638 4,537 5,761 5,805 4,617 -30.22%
-
NP to SH 2,687 2,546 3,638 4,537 5,761 5,805 4,617 -30.22%
-
Tax Rate 24.61% 21.90% 19.28% 17.28% 20.13% 23.31% 27.22% -
Total Cost 56,867 56,033 54,954 50,779 52,936 53,219 54,149 3.30%
-
Net Worth 76,894 73,768 72,967 72,292 72,942 71,290 70,946 5.49%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 20 985 985 985 985 1,644 1,644 -94.66%
Div Payout % 0.75% 38.72% 27.09% 21.73% 17.11% 28.32% 35.61% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 76,894 73,768 72,967 72,292 72,942 71,290 70,946 5.49%
NOSH 202,352 199,375 197,209 195,384 197,142 40,971 41,009 188.99%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.51% 4.35% 6.21% 8.20% 9.81% 9.83% 7.86% -
ROE 3.49% 3.45% 4.99% 6.28% 7.90% 8.14% 6.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.43 29.38 29.71 28.31 29.77 144.06 143.30 -65.09%
EPS 1.33 1.28 1.84 2.32 2.92 14.17 11.26 -75.83%
DPS 0.01 0.49 0.50 0.50 0.50 4.00 4.00 -98.13%
NAPS 0.38 0.37 0.37 0.37 0.37 1.74 1.73 -63.49%
Adjusted Per Share Value based on latest NOSH - 195,384
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.26 29.77 29.77 28.11 29.83 29.99 29.86 0.88%
EPS 1.37 1.29 1.85 2.31 2.93 2.95 2.35 -30.14%
DPS 0.01 0.50 0.50 0.50 0.50 0.84 0.84 -94.74%
NAPS 0.3907 0.3748 0.3708 0.3673 0.3706 0.3622 0.3605 5.49%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.26 0.32 0.26 0.36 1.51 0.32 0.26 -
P/RPS 0.88 1.09 0.88 1.27 5.07 0.22 0.18 187.22%
P/EPS 19.58 25.06 14.09 15.50 51.67 2.26 2.31 314.10%
EY 5.11 3.99 7.10 6.45 1.94 44.28 43.30 -75.84%
DY 0.04 1.55 1.92 1.40 0.33 12.50 15.38 -98.08%
P/NAPS 0.68 0.86 0.70 0.97 4.08 0.18 0.15 173.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 19/08/05 30/05/05 24/02/05 24/11/04 30/08/04 -
Price 0.29 0.25 0.27 0.29 0.38 0.38 0.30 -
P/RPS 0.99 0.85 0.91 1.02 1.28 0.26 0.21 180.36%
P/EPS 21.84 19.58 14.64 12.49 13.00 2.68 2.66 305.42%
EY 4.58 5.11 6.83 8.01 7.69 37.29 37.53 -75.30%
DY 0.03 1.98 1.85 1.74 1.32 10.53 13.33 -98.26%
P/NAPS 0.76 0.68 0.73 0.78 1.03 0.22 0.17 170.63%

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