[CAMRES] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6.32%
YoY- -80.85%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 159,573 142,711 142,265 140,952 123,974 110,801 89,475 46.90%
PBT 3,117 1,808 1,299 1,528 1,857 2,388 3,973 -14.89%
Tax -1,238 -878 -715 -907 -1,208 -1,061 -1,270 -1.68%
NP 1,879 930 584 621 649 1,327 2,703 -21.47%
-
NP to SH 1,864 916 570 608 649 1,327 2,703 -21.89%
-
Tax Rate 39.72% 48.56% 55.04% 59.36% 65.05% 44.43% 31.97% -
Total Cost 157,694 141,781 141,681 140,331 123,325 109,474 86,772 48.75%
-
Net Worth 94,460 91,619 90,711 91,974 92,975 0 91,799 1.91%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 94,460 91,619 90,711 91,974 92,975 0 91,799 1.91%
NOSH 196,800 176,190 174,444 176,875 178,800 180,588 179,999 6.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.18% 0.65% 0.41% 0.44% 0.52% 1.20% 3.02% -
ROE 1.97% 1.00% 0.63% 0.66% 0.70% 0.00% 2.94% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 89.53 81.00 81.55 79.69 69.34 61.36 49.71 47.87%
EPS 1.05 0.52 0.33 0.34 0.36 0.73 1.50 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.52 0.52 0.52 0.00 0.51 2.59%
Adjusted Per Share Value based on latest NOSH - 176,875
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.08 72.52 72.29 71.62 62.99 56.30 45.46 46.91%
EPS 0.95 0.47 0.29 0.31 0.33 0.67 1.37 -21.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.4655 0.4609 0.4674 0.4724 0.00 0.4665 1.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.24 0.215 0.21 0.21 0.22 0.20 0.20 -
P/RPS 0.27 0.27 0.26 0.26 0.32 0.33 0.40 -22.99%
P/EPS 22.95 41.35 64.27 61.09 60.61 27.22 13.32 43.57%
EY 4.36 2.42 1.56 1.64 1.65 3.67 7.51 -30.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.40 0.40 0.42 0.00 0.39 9.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 30/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.22 0.215 0.195 0.215 0.195 0.20 0.20 -
P/RPS 0.25 0.27 0.24 0.27 0.28 0.33 0.40 -26.83%
P/EPS 21.04 41.35 59.68 62.55 53.72 27.22 13.32 35.51%
EY 4.75 2.42 1.68 1.60 1.86 3.67 7.51 -26.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.38 0.41 0.38 0.00 0.39 5.05%

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