[CAMRES] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -20.55%
YoY- -31.54%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 123,974 110,801 89,475 72,332 70,505 71,472 70,042 46.07%
PBT 1,857 2,388 3,973 4,868 5,687 6,502 5,677 -52.36%
Tax -1,208 -1,061 -1,270 -1,693 -1,691 -2,106 -1,953 -27.29%
NP 649 1,327 2,703 3,175 3,996 4,396 3,724 -68.63%
-
NP to SH 649 1,327 2,703 3,175 3,996 4,396 3,724 -68.63%
-
Tax Rate 65.05% 44.43% 31.97% 34.78% 29.73% 32.39% 34.40% -
Total Cost 123,325 109,474 86,772 69,157 66,509 67,076 66,318 50.93%
-
Net Worth 92,975 0 91,799 59,014 90,701 88,607 88,332 3.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 92,975 0 91,799 59,014 90,701 88,607 88,332 3.45%
NOSH 178,800 180,588 179,999 115,714 177,846 177,215 180,270 -0.54%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.52% 1.20% 3.02% 4.39% 5.67% 6.15% 5.32% -
ROE 0.70% 0.00% 2.94% 5.38% 4.41% 4.96% 4.22% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.34 61.36 49.71 62.51 39.64 40.33 38.85 46.88%
EPS 0.36 0.73 1.50 2.74 2.25 2.48 2.07 -68.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.00 0.51 0.51 0.51 0.50 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 115,714
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.99 56.30 45.46 36.75 35.83 36.32 35.59 46.06%
EPS 0.33 0.67 1.37 1.61 2.03 2.23 1.89 -68.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4724 0.00 0.4665 0.2999 0.4609 0.4502 0.4488 3.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.22 0.20 0.20 0.22 0.22 0.20 0.22 -
P/RPS 0.32 0.33 0.40 0.35 0.55 0.50 0.57 -31.82%
P/EPS 60.61 27.22 13.32 8.02 9.79 8.06 10.65 217.08%
EY 1.65 3.67 7.51 12.47 10.21 12.40 9.39 -68.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.00 0.39 0.43 0.43 0.40 0.45 -4.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 31/05/12 29/02/12 29/11/11 29/08/11 -
Price 0.195 0.20 0.20 0.20 0.23 0.23 0.21 -
P/RPS 0.28 0.33 0.40 0.32 0.58 0.57 0.54 -35.32%
P/EPS 53.72 27.22 13.32 7.29 10.24 9.27 10.17 201.77%
EY 1.86 3.67 7.51 13.72 9.77 10.79 9.84 -66.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.39 0.39 0.45 0.46 0.43 -7.87%

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