[CAMRES] YoY Annual (Unaudited) Result on 31-Dec-2018 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
YoY- -58.91%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 399,201 252,028 197,187 211,296 259,451 202,578 212,247 11.09%
PBT 13,158 6,766 442 3,932 9,443 4,588 6,679 11.95%
Tax -3,281 -1,216 -340 -1,438 -3,374 -2,395 488 -
NP 9,877 5,550 102 2,494 6,069 2,193 7,167 5.48%
-
NP to SH 9,877 5,550 102 2,494 6,069 2,193 7,167 5.48%
-
Tax Rate 24.94% 17.97% 76.92% 36.57% 35.73% 52.20% -7.31% -
Total Cost 389,324 246,478 197,085 208,802 253,382 200,385 205,080 11.26%
-
Net Worth 126,334 116,763 111,262 111,303 107,465 102,048 100,489 3.88%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 126,334 116,763 111,262 111,303 107,465 102,048 100,489 3.88%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 189,603 0.62%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 2.47% 2.20% 0.05% 1.18% 2.34% 1.08% 3.38% -
ROE 7.82% 4.75% 0.09% 2.24% 5.65% 2.15% 7.13% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 208.55 131.67 102.79 110.11 135.20 105.21 111.94 10.91%
EPS 5.16 2.90 0.05 1.30 3.16 1.14 3.78 5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.61 0.58 0.58 0.56 0.53 0.53 3.72%
Adjusted Per Share Value based on latest NOSH - 196,800
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 202.85 128.06 100.20 107.37 131.83 102.94 107.85 11.09%
EPS 5.02 2.82 0.05 1.27 3.08 1.11 3.64 5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6419 0.5933 0.5654 0.5656 0.5461 0.5185 0.5106 3.88%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.335 0.375 0.24 0.26 0.39 0.285 0.30 -
P/RPS 0.16 0.28 0.23 0.24 0.29 0.27 0.27 -8.34%
P/EPS 6.49 12.93 451.37 20.01 12.33 25.02 7.94 -3.30%
EY 15.40 7.73 0.22 5.00 8.11 4.00 12.60 3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.41 0.45 0.70 0.54 0.57 -1.83%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 19/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.38 0.38 0.21 0.24 0.36 0.29 0.29 -
P/RPS 0.18 0.29 0.20 0.22 0.27 0.28 0.26 -5.93%
P/EPS 7.36 13.11 394.95 18.47 11.38 25.46 7.67 -0.68%
EY 13.58 7.63 0.25 5.42 8.78 3.93 13.03 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.36 0.41 0.64 0.55 0.55 0.88%

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