[CAMRES] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -22.26%
YoY- -48.72%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 190,548 209,120 230,086 143,398 106,816 68,876 68,498 18.57%
PBT 3,900 4,518 5,358 1,722 2,838 6,266 6,500 -8.15%
Tax -1,408 -1,500 -2,060 -814 -1,800 -2,642 -2,058 -6.12%
NP 2,492 3,018 3,298 908 1,038 3,624 4,442 -9.17%
-
NP to SH 2,492 3,018 3,014 880 1,716 3,624 4,442 -9.17%
-
Tax Rate 36.10% 33.20% 38.45% 47.27% 63.42% 42.16% 31.66% -
Total Cost 188,056 206,102 226,788 142,490 105,778 65,252 64,056 19.64%
-
Net Worth 103,184 95,506 95,738 91,519 91,162 87,047 86,673 2.94%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 103,184 95,506 95,738 91,519 91,162 87,047 86,673 2.94%
NOSH 194,687 191,012 177,294 176,000 178,750 177,647 180,569 1.26%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.31% 1.44% 1.43% 0.63% 0.97% 5.26% 6.48% -
ROE 2.42% 3.16% 3.15% 0.96% 1.88% 4.16% 5.13% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 97.87 109.48 129.78 81.48 59.76 38.77 37.93 17.09%
EPS 1.28 1.58 1.70 0.50 0.96 2.04 2.46 -10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.50 0.54 0.52 0.51 0.49 0.48 1.66%
Adjusted Per Share Value based on latest NOSH - 174,444
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 96.82 106.26 116.91 72.86 54.28 35.00 34.81 18.57%
EPS 1.27 1.53 1.53 0.45 0.87 1.84 2.26 -9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5243 0.4853 0.4865 0.465 0.4632 0.4423 0.4404 2.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.31 0.30 0.275 0.21 0.20 0.22 0.21 -
P/RPS 0.32 0.27 0.21 0.26 0.33 0.57 0.55 -8.62%
P/EPS 24.22 18.99 16.18 42.00 20.83 10.78 8.54 18.95%
EY 4.13 5.27 6.18 2.38 4.80 9.27 11.71 -15.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.51 0.40 0.39 0.45 0.44 4.70%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 26/08/14 30/08/13 30/08/12 29/08/11 27/08/10 -
Price 0.31 0.245 0.335 0.195 0.20 0.21 0.25 -
P/RPS 0.32 0.22 0.26 0.24 0.33 0.54 0.66 -11.35%
P/EPS 24.22 15.51 19.71 39.00 20.83 10.29 10.16 15.56%
EY 4.13 6.45 5.07 2.56 4.80 9.71 9.84 -13.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.62 0.38 0.39 0.43 0.52 1.83%

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