[CAMRES] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.73%
YoY- -30.47%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 198,938 220,445 229,650 149,765 124,782 71,054 68,896 19.31%
PBT 5,442 6,300 7,057 2,456 2,521 6,920 5,976 -1.54%
Tax -1,864 -1,548 -1,656 -1,357 -1,797 -2,637 -2,044 -1.52%
NP 3,578 4,752 5,401 1,098 724 4,282 3,932 -1.55%
-
NP to SH 3,578 4,752 4,857 1,080 1,553 4,282 3,932 -1.55%
-
Tax Rate 34.25% 24.57% 23.47% 55.25% 71.28% 38.11% 34.20% -
Total Cost 195,360 215,693 224,249 148,666 124,058 66,772 64,964 20.12%
-
Net Worth 104,362 96,682 97,264 91,565 91,787 89,222 88,110 2.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,576 - - - - - - -
Div Payout % 72.01% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 104,362 96,682 97,264 91,565 91,787 89,222 88,110 2.85%
NOSH 196,800 189,574 176,844 176,086 176,515 178,444 179,817 1.51%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.80% 2.16% 2.35% 0.73% 0.58% 6.03% 5.71% -
ROE 3.43% 4.92% 4.99% 1.18% 1.69% 4.80% 4.46% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 102.94 116.28 129.86 85.05 70.69 39.82 38.31 17.89%
EPS 1.85 2.51 2.75 0.61 0.88 2.40 2.19 -2.77%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.55 0.52 0.52 0.50 0.49 1.63%
Adjusted Per Share Value based on latest NOSH - 176,190
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 101.09 112.01 116.69 76.10 63.41 36.11 35.01 19.31%
EPS 1.82 2.41 2.47 0.55 0.79 2.18 2.00 -1.55%
DPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5303 0.4913 0.4942 0.4653 0.4664 0.4534 0.4477 2.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.33 0.32 0.33 0.215 0.20 0.20 0.24 -
P/RPS 0.32 0.28 0.25 0.25 0.28 0.50 0.63 -10.66%
P/EPS 17.82 12.77 12.01 35.05 22.73 8.33 10.98 8.39%
EY 5.61 7.83 8.32 2.85 4.40 12.00 9.11 -7.75%
DY 4.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.60 0.41 0.38 0.40 0.49 3.71%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 26/11/14 28/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.32 0.30 0.315 0.215 0.20 0.23 0.25 -
P/RPS 0.31 0.26 0.24 0.25 0.28 0.58 0.65 -11.59%
P/EPS 17.28 11.97 11.47 35.05 22.73 9.58 11.43 7.12%
EY 5.79 8.36 8.72 2.85 4.40 10.43 8.75 -6.64%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.57 0.41 0.38 0.46 0.51 2.45%

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