[CAMRES] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 7.87%
YoY- 271.33%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 212,247 207,404 203,825 215,636 214,308 219,487 202,917 3.03%
PBT 6,759 8,274 8,422 9,581 8,842 6,568 4,935 23.25%
Tax 431 -1,643 -1,444 -2,016 -1,724 -1,462 -1,861 -
NP 7,190 6,631 6,978 7,565 7,118 5,106 3,074 75.93%
-
NP to SH 7,190 6,596 6,677 7,200 6,675 4,697 2,931 81.59%
-
Tax Rate -6.38% 19.86% 17.15% 21.04% 19.50% 22.26% 37.71% -
Total Cost 205,057 200,773 196,847 208,071 207,190 214,381 199,843 1.72%
-
Net Worth 102,666 98,872 92,058 95,364 101,105 97,090 95,455 4.96%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 102,666 98,872 92,058 95,364 101,105 97,090 95,455 4.96%
NOSH 193,709 193,867 184,117 176,600 177,378 176,528 176,769 6.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.39% 3.20% 3.42% 3.51% 3.32% 2.33% 1.51% -
ROE 7.00% 6.67% 7.25% 7.55% 6.60% 4.84% 3.07% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 109.57 106.98 110.70 122.10 120.82 124.33 114.79 -3.04%
EPS 3.71 3.40 3.63 4.08 3.76 2.66 1.66 70.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.51 0.50 0.54 0.57 0.55 0.54 -1.23%
Adjusted Per Share Value based on latest NOSH - 176,600
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 107.85 105.39 103.57 109.57 108.90 111.53 103.11 3.03%
EPS 3.65 3.35 3.39 3.66 3.39 2.39 1.49 81.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5217 0.5024 0.4678 0.4846 0.5137 0.4933 0.485 4.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.30 0.32 0.30 0.38 0.28 0.33 0.275 -
P/RPS 0.27 0.30 0.27 0.31 0.23 0.27 0.24 8.14%
P/EPS 8.08 9.41 8.27 9.32 7.44 12.40 16.59 -38.01%
EY 12.37 10.63 12.09 10.73 13.44 8.06 6.03 61.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.60 0.70 0.49 0.60 0.51 7.67%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 26/08/15 28/05/15 27/02/15 26/11/14 26/08/14 -
Price 0.29 0.30 0.245 0.38 0.335 0.315 0.335 -
P/RPS 0.26 0.28 0.22 0.31 0.28 0.25 0.29 -7.00%
P/EPS 7.81 8.82 6.76 9.32 8.90 11.84 20.20 -46.83%
EY 12.80 11.34 14.80 10.73 11.23 8.45 4.95 88.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.49 0.70 0.59 0.57 0.62 -7.65%

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