[CAMRES] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.3%
YoY- 23.37%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 73,772 79,471 78,278 74,942 71,809 67,995 65,489 8.22%
PBT 6,504 6,610 6,003 5,775 5,534 4,393 4,360 30.39%
Tax -2,370 -2,240 -2,152 -1,969 -1,987 -970 -1,237 53.95%
NP 4,134 4,370 3,851 3,806 3,547 3,423 3,123 20.45%
-
NP to SH 4,134 4,370 3,851 3,806 3,547 3,423 3,123 20.45%
-
Tax Rate 36.44% 33.89% 35.85% 34.10% 35.91% 22.08% 28.37% -
Total Cost 69,638 75,101 74,427 71,136 68,262 64,572 62,366 7.59%
-
Net Worth 77,399 78,388 78,539 80,324 80,063 79,037 79,111 -1.44%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 77,399 78,388 78,539 80,324 80,063 79,037 79,111 -1.44%
NOSH 179,999 182,298 187,000 191,249 195,277 197,592 197,777 -6.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.60% 5.50% 4.92% 5.08% 4.94% 5.03% 4.77% -
ROE 5.34% 5.57% 4.90% 4.74% 4.43% 4.33% 3.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.98 43.59 41.86 39.19 36.77 34.41 33.11 15.20%
EPS 2.30 2.40 2.06 1.99 1.82 1.73 1.58 28.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.42 0.41 0.40 0.40 4.91%
Adjusted Per Share Value based on latest NOSH - 191,249
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 37.49 40.38 39.78 38.08 36.49 34.55 33.28 8.22%
EPS 2.10 2.22 1.96 1.93 1.80 1.74 1.59 20.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3933 0.3983 0.3991 0.4082 0.4068 0.4016 0.402 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.17 0.20 0.22 0.22 0.26 0.27 0.30 -
P/RPS 0.41 0.46 0.53 0.56 0.71 0.78 0.91 -41.08%
P/EPS 7.40 8.34 10.68 11.05 14.31 15.59 19.00 -46.51%
EY 13.51 11.99 9.36 9.05 6.99 6.42 5.26 87.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.52 0.52 0.63 0.68 0.75 -34.10%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 29/08/08 29/05/08 26/02/08 21/11/07 22/08/07 -
Price 0.22 0.17 0.19 0.23 0.24 0.26 0.26 -
P/RPS 0.54 0.39 0.45 0.59 0.65 0.76 0.79 -22.31%
P/EPS 9.58 7.09 9.23 11.56 13.21 15.01 16.47 -30.20%
EY 10.44 14.10 10.84 8.65 7.57 6.66 6.07 43.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.45 0.55 0.59 0.65 0.65 -14.86%

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