[CAMRES] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 19.6%
YoY- -41.82%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 124,782 71,054 68,896 61,801 79,582 69,366 64,885 11.50%
PBT 2,521 6,920 5,976 4,266 6,762 5,329 4,854 -10.33%
Tax -1,797 -2,637 -2,044 -1,480 -1,973 -1,637 -1,745 0.49%
NP 724 4,282 3,932 2,786 4,789 3,692 3,109 -21.54%
-
NP to SH 1,553 4,282 3,932 2,786 4,789 3,692 3,109 -10.91%
-
Tax Rate 71.28% 38.11% 34.20% 34.69% 29.18% 30.72% 35.95% -
Total Cost 124,058 66,772 64,964 59,014 74,793 65,674 61,776 12.31%
-
Net Worth 91,787 89,222 88,110 82,879 80,445 78,553 77,074 2.95%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 91,787 89,222 88,110 82,879 80,445 78,553 77,074 2.95%
NOSH 176,515 178,444 179,817 180,172 187,083 196,382 197,627 -1.86%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.58% 6.03% 5.71% 4.51% 6.02% 5.32% 4.79% -
ROE 1.69% 4.80% 4.46% 3.36% 5.95% 4.70% 4.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 70.69 39.82 38.31 34.30 42.54 35.32 32.83 13.62%
EPS 0.88 2.40 2.19 1.55 2.56 1.88 1.57 -9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.49 0.46 0.43 0.40 0.39 4.90%
Adjusted Per Share Value based on latest NOSH - 181,372
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 63.41 36.11 35.01 31.40 40.44 35.25 32.97 11.50%
EPS 0.79 2.18 2.00 1.42 2.43 1.88 1.58 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4664 0.4534 0.4477 0.4211 0.4088 0.3992 0.3916 2.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.20 0.24 0.18 0.20 0.27 0.29 -
P/RPS 0.28 0.50 0.63 0.52 0.47 0.76 0.88 -17.36%
P/EPS 22.73 8.33 10.98 11.64 7.81 14.36 18.43 3.55%
EY 4.40 12.00 9.11 8.59 12.80 6.96 5.43 -3.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.49 0.39 0.47 0.68 0.74 -10.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 24/11/09 27/11/08 21/11/07 27/11/06 -
Price 0.20 0.23 0.25 0.19 0.17 0.26 0.30 -
P/RPS 0.28 0.58 0.65 0.55 0.40 0.74 0.91 -17.82%
P/EPS 22.73 9.58 11.43 12.28 6.64 13.83 19.07 2.96%
EY 4.40 10.43 8.75 8.14 15.06 7.23 5.24 -2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.51 0.41 0.40 0.65 0.77 -11.09%

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