[CAMRES] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 19.38%
YoY- 29.72%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 71,054 68,896 61,801 79,582 69,366 64,885 58,920 3.16%
PBT 6,920 5,976 4,266 6,762 5,329 4,854 3,573 11.64%
Tax -2,637 -2,044 -1,480 -1,973 -1,637 -1,745 -913 19.32%
NP 4,282 3,932 2,786 4,789 3,692 3,109 2,660 8.25%
-
NP to SH 4,282 3,932 2,786 4,789 3,692 3,109 2,660 8.25%
-
Tax Rate 38.11% 34.20% 34.69% 29.18% 30.72% 35.95% 25.55% -
Total Cost 66,772 64,964 59,014 74,793 65,674 61,776 56,260 2.89%
-
Net Worth 89,222 88,110 82,879 80,445 78,553 77,074 73,084 3.37%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 89,222 88,110 82,879 80,445 78,553 77,074 73,084 3.37%
NOSH 178,444 179,817 180,172 187,083 196,382 197,627 197,524 -1.67%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.03% 5.71% 4.51% 6.02% 5.32% 4.79% 4.51% -
ROE 4.80% 4.46% 3.36% 5.95% 4.70% 4.03% 3.64% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 39.82 38.31 34.30 42.54 35.32 32.83 29.83 4.92%
EPS 2.40 2.19 1.55 2.56 1.88 1.57 1.35 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.46 0.43 0.40 0.39 0.37 5.14%
Adjusted Per Share Value based on latest NOSH - 182,298
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 36.11 35.01 31.40 40.44 35.25 32.97 29.94 3.17%
EPS 2.18 2.00 1.42 2.43 1.88 1.58 1.35 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4534 0.4477 0.4211 0.4088 0.3992 0.3916 0.3714 3.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.20 0.24 0.18 0.20 0.27 0.29 0.32 -
P/RPS 0.50 0.63 0.52 0.47 0.76 0.88 1.07 -11.90%
P/EPS 8.33 10.98 11.64 7.81 14.36 18.43 23.76 -16.02%
EY 12.00 9.11 8.59 12.80 6.96 5.43 4.21 19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.39 0.47 0.68 0.74 0.86 -11.97%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 24/11/09 27/11/08 21/11/07 27/11/06 30/11/05 -
Price 0.23 0.25 0.19 0.17 0.26 0.30 0.25 -
P/RPS 0.58 0.65 0.55 0.40 0.74 0.91 0.84 -5.98%
P/EPS 9.58 11.43 12.28 6.64 13.83 19.07 18.56 -10.43%
EY 10.43 8.75 8.14 15.06 7.23 5.24 5.39 11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.41 0.40 0.65 0.77 0.68 -6.30%

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