[CAMRES] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.02%
YoY- 218.91%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 214,308 219,487 202,917 175,655 159,573 142,711 142,265 31.31%
PBT 8,842 6,568 4,935 3,272 3,117 1,808 1,299 257.91%
Tax -1,724 -1,462 -1,861 -1,253 -1,238 -878 -715 79.52%
NP 7,118 5,106 3,074 2,019 1,879 930 584 427.21%
-
NP to SH 6,675 4,697 2,931 1,939 1,864 916 570 413.37%
-
Tax Rate 19.50% 22.26% 37.71% 38.29% 39.72% 48.56% 55.04% -
Total Cost 207,190 214,381 199,843 173,636 157,694 141,781 141,681 28.74%
-
Net Worth 101,105 97,090 95,455 94,869 94,460 91,619 90,711 7.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 101,105 97,090 95,455 94,869 94,460 91,619 90,711 7.47%
NOSH 177,378 176,528 176,769 178,999 196,800 176,190 174,444 1.11%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.32% 2.33% 1.51% 1.15% 1.18% 0.65% 0.41% -
ROE 6.60% 4.84% 3.07% 2.04% 1.97% 1.00% 0.63% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 120.82 124.33 114.79 98.13 89.53 81.00 81.55 29.86%
EPS 3.76 2.66 1.66 1.08 1.05 0.52 0.33 404.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.54 0.53 0.53 0.52 0.52 6.29%
Adjusted Per Share Value based on latest NOSH - 178,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 108.90 111.53 103.11 89.26 81.08 72.52 72.29 31.31%
EPS 3.39 2.39 1.49 0.99 0.95 0.47 0.29 412.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5137 0.4933 0.485 0.4821 0.48 0.4655 0.4609 7.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.28 0.33 0.275 0.225 0.24 0.215 0.21 -
P/RPS 0.23 0.27 0.24 0.23 0.27 0.27 0.26 -7.82%
P/EPS 7.44 12.40 16.59 20.77 22.95 41.35 64.27 -76.15%
EY 13.44 8.06 6.03 4.81 4.36 2.42 1.56 318.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.60 0.51 0.42 0.45 0.41 0.40 14.44%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 26/08/14 30/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.335 0.315 0.335 0.295 0.22 0.215 0.195 -
P/RPS 0.28 0.25 0.29 0.30 0.25 0.27 0.24 10.79%
P/EPS 8.90 11.84 20.20 27.23 21.04 41.35 59.68 -71.78%
EY 11.23 8.45 4.95 3.67 4.75 2.42 1.68 253.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.62 0.56 0.42 0.41 0.38 33.97%

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