[CAMRES] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.38%
YoY- 13.21%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 30/06/01 CAGR
Revenue 64,264 62,554 60,974 61,904 45,380 0 -
PBT 5,062 4,418 3,772 9,184 7,402 0 -
Tax -1,658 -1,288 -1,060 -2,226 -1,256 0 -
NP 3,404 3,130 2,712 6,958 6,146 0 -
-
NP to SH 3,404 3,130 2,712 6,958 6,146 0 -
-
Tax Rate 32.75% 29.15% 28.10% 24.24% 16.97% - -
Total Cost 60,860 59,424 58,262 54,946 39,234 0 -
-
Net Worth 79,162 76,293 72,713 70,891 58,386 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 30/06/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 30/06/01 CAGR
Net Worth 79,162 76,293 72,713 70,891 58,386 0 -
NOSH 197,906 195,624 197,209 40,977 38,412 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 30/06/01 CAGR
NP Margin 5.30% 5.00% 4.45% 11.24% 13.54% 0.00% -
ROE 4.30% 4.10% 3.73% 9.82% 10.53% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 30/06/01 CAGR
RPS 32.47 31.98 31.03 151.07 118.14 0.00 -
EPS 1.72 1.60 1.38 16.98 16.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.37 1.73 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,009
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 30/06/01 CAGR
RPS 32.65 31.79 30.98 31.46 23.06 0.00 -
EPS 1.73 1.59 1.38 3.54 3.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4022 0.3877 0.3695 0.3602 0.2967 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 28/06/02 - -
Price 0.30 0.26 0.26 0.26 0.32 0.00 -
P/RPS 0.92 0.81 0.84 0.17 0.27 0.00 -
P/EPS 17.44 16.25 18.84 1.53 2.00 0.00 -
EY 5.73 6.15 5.31 65.31 50.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.70 0.15 0.21 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 30/06/01 CAGR
Date 22/08/07 21/08/06 19/08/05 30/08/04 19/08/02 - -
Price 0.26 0.25 0.27 0.30 0.34 0.00 -
P/RPS 0.80 0.78 0.87 0.20 0.29 0.00 -
P/EPS 15.12 15.62 19.57 1.77 2.13 0.00 -
EY 6.62 6.40 5.11 56.60 47.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.73 0.17 0.22 0.00 -

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