[CAMRES] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 78.34%
YoY- 31.19%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 60,072 57,752 53,436 66,960 54,272 42,920 0 -
PBT 4,868 3,992 2,724 9,636 6,752 5,376 0 -
Tax -1,620 -1,140 -688 -2,704 -1,468 -1,260 0 -
NP 3,248 2,852 2,036 6,932 5,284 4,116 0 -
-
NP to SH 3,248 2,852 2,036 6,932 5,284 4,116 0 -
-
Tax Rate 33.28% 28.56% 25.26% 28.06% 21.74% 23.44% - -
Total Cost 56,824 54,900 51,400 60,028 48,988 38,804 0 -
-
Net Worth 77,239 75,261 72,292 69,238 68,921 50,764 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 77,239 75,261 72,292 69,238 68,921 50,764 0 -
NOSH 198,048 198,055 195,384 40,969 41,024 34,300 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.41% 4.94% 3.81% 10.35% 9.74% 9.59% 0.00% -
ROE 4.21% 3.79% 2.82% 10.01% 7.67% 8.11% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.33 29.16 27.35 163.44 132.29 125.13 0.00 -
EPS 1.64 1.44 1.04 16.92 12.88 12.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.37 1.69 1.68 1.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,969
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.52 29.35 27.15 34.02 27.58 21.81 0.00 -
EPS 1.65 1.45 1.03 3.52 2.68 2.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3925 0.3824 0.3673 0.3518 0.3502 0.2579 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.34 0.28 0.36 0.34 0.21 0.35 0.00 -
P/RPS 1.12 0.96 1.32 0.21 0.16 0.28 0.00 -
P/EPS 20.73 19.44 34.55 2.01 1.63 2.92 0.00 -
EY 4.82 5.14 2.89 49.76 61.33 34.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.97 0.20 0.13 0.24 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 29/05/06 30/05/05 21/05/04 28/05/03 28/05/02 - -
Price 0.31 0.25 0.29 0.26 0.29 0.35 0.00 -
P/RPS 1.02 0.86 1.06 0.16 0.22 0.28 0.00 -
P/EPS 18.90 17.36 27.83 1.54 2.25 2.92 0.00 -
EY 5.29 5.76 3.59 65.08 44.41 34.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.78 0.15 0.17 0.24 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