[CAMRES] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -12.05%
YoY- 57.11%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 71,809 64,635 59,555 58,697 54,694 49,848 47,300 7.20%
PBT 5,535 4,039 3,563 7,126 4,423 10,428 7,985 -5.92%
Tax -1,988 -1,052 -877 -1,019 -536 -1,969 -1,063 10.99%
NP 3,547 2,987 2,686 6,107 3,887 8,459 6,922 -10.54%
-
NP to SH 3,547 2,987 2,686 6,107 3,887 8,459 6,922 -10.54%
-
Tax Rate 35.92% 26.05% 24.61% 14.30% 12.12% 18.88% 13.31% -
Total Cost 68,262 61,648 56,869 52,590 50,807 41,389 40,378 9.14%
-
Net Worth 80,881 76,656 74,690 72,724 13,933 62,906 59,040 5.38%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 19 982 409 3,125 - -
Div Payout % - - 0.73% 16.09% 10.54% 36.95% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 80,881 76,656 74,690 72,724 13,933 62,906 59,040 5.38%
NOSH 197,272 196,556 196,554 196,552 40,981 39,072 40,717 30.06%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.94% 4.62% 4.51% 10.40% 7.11% 16.97% 14.63% -
ROE 4.39% 3.90% 3.60% 8.40% 27.90% 13.45% 11.72% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 36.40 32.88 30.30 29.86 133.46 127.58 116.17 -17.57%
EPS 1.80 1.52 1.36 3.10 1.98 21.83 17.00 -31.20%
DPS 0.00 0.00 0.01 0.50 1.00 8.00 0.00 -
NAPS 0.41 0.39 0.38 0.37 0.34 1.61 1.45 -18.97%
Adjusted Per Share Value based on latest NOSH - 197,142
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 36.49 32.84 30.26 29.83 27.79 25.33 24.03 7.20%
EPS 1.80 1.52 1.36 3.10 1.98 4.30 3.52 -10.57%
DPS 0.00 0.00 0.01 0.50 0.21 1.59 0.00 -
NAPS 0.411 0.3895 0.3795 0.3695 0.0708 0.3196 0.30 5.38%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.26 0.29 0.26 1.51 0.41 0.25 0.00 -
P/RPS 0.71 0.88 0.86 5.06 0.31 0.20 0.00 -
P/EPS 14.46 19.08 19.03 48.60 4.32 1.15 0.00 -
EY 6.92 5.24 5.26 2.06 23.13 86.60 0.00 -
DY 0.00 0.00 0.04 0.33 2.44 32.00 0.00 -
P/NAPS 0.63 0.74 0.68 4.08 1.21 0.16 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 28/02/06 24/02/05 27/02/04 27/02/03 12/03/02 -
Price 0.24 0.34 0.29 0.38 0.39 0.20 0.00 -
P/RPS 0.66 1.03 0.96 1.27 0.29 0.16 0.00 -
P/EPS 13.35 22.37 21.22 12.23 4.11 0.92 0.00 -
EY 7.49 4.47 4.71 8.18 24.32 108.25 0.00 -
DY 0.00 0.00 0.03 1.32 2.56 40.00 0.00 -
P/NAPS 0.59 0.87 0.76 1.03 1.15 0.12 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