[CAMRES] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.74%
YoY- -1.19%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 159,573 123,974 70,505 69,853 62,758 73,772 71,809 14.22%
PBT 3,117 1,857 5,687 5,761 5,614 6,504 5,535 -9.11%
Tax -1,238 -1,208 -1,691 -5,761 -1,486 -2,370 -1,988 -7.58%
NP 1,879 649 3,996 0 4,128 4,134 3,547 -10.03%
-
NP to SH 1,864 649 3,996 4,079 4,128 4,134 3,547 -10.15%
-
Tax Rate 39.72% 65.05% 29.73% 100.00% 26.47% 36.44% 35.92% -
Total Cost 157,694 123,325 66,509 69,853 58,630 69,638 68,262 14.96%
-
Net Worth 94,291 92,114 90,925 88,050 85,094 79,962 80,881 2.58%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 94,291 92,114 90,925 88,050 85,094 79,962 80,881 2.58%
NOSH 177,909 177,142 178,285 179,695 181,052 185,959 197,272 -1.70%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.18% 0.52% 5.67% 0.00% 6.58% 5.60% 4.94% -
ROE 1.98% 0.70% 4.39% 4.63% 4.85% 5.17% 4.39% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 89.69 69.99 39.55 38.87 34.66 39.67 36.40 16.20%
EPS 1.05 0.87 2.24 2.27 2.28 2.22 1.80 -8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.51 0.49 0.47 0.43 0.41 4.36%
Adjusted Per Share Value based on latest NOSH - 179,393
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 81.08 62.99 35.83 35.49 31.89 37.49 36.49 14.21%
EPS 0.95 0.33 2.03 2.07 2.10 2.10 1.80 -10.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4791 0.4681 0.462 0.4474 0.4324 0.4063 0.411 2.58%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.24 0.22 0.22 0.22 0.21 0.17 0.26 -
P/RPS 0.27 0.31 0.56 0.57 0.61 0.43 0.71 -14.87%
P/EPS 22.91 60.05 9.82 9.69 9.21 7.65 14.46 7.96%
EY 4.37 1.67 10.19 10.32 10.86 13.08 6.92 -7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.43 0.45 0.45 0.40 0.63 -5.44%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 26/02/08 -
Price 0.22 0.195 0.23 0.24 0.22 0.22 0.24 -
P/RPS 0.25 0.28 0.58 0.62 0.63 0.55 0.66 -14.92%
P/EPS 21.00 53.22 10.26 10.57 9.65 9.90 13.35 7.83%
EY 4.76 1.88 9.74 9.46 10.36 10.10 7.49 -7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.45 0.49 0.47 0.51 0.59 -5.50%

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