[CAMRES] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -37.98%
YoY- 60.4%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 142,240 74,328 67,020 63,024 53,816 72,604 60,072 15.43%
PBT 1,968 3,284 6,560 3,936 2,692 5,832 4,868 -13.99%
Tax -784 -1,988 -1,980 -1,376 -1,096 -1,548 -1,620 -11.38%
NP 1,184 1,296 4,580 2,560 1,596 4,284 3,248 -15.46%
-
NP to SH 1,132 1,296 4,580 2,560 1,596 4,284 3,248 -16.09%
-
Tax Rate 39.84% 60.54% 30.18% 34.96% 40.71% 26.54% 33.28% -
Total Cost 141,056 73,032 62,440 60,464 52,220 68,320 56,824 16.34%
-
Net Worth 91,974 59,014 89,453 85,942 81,613 80,324 77,239 2.95%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 91,974 59,014 89,453 85,942 81,613 80,324 77,239 2.95%
NOSH 176,875 115,714 178,906 182,857 181,363 191,249 198,048 -1.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.83% 1.74% 6.83% 4.06% 2.97% 5.90% 5.41% -
ROE 1.23% 2.20% 5.12% 2.98% 1.96% 5.33% 4.21% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 80.42 64.23 37.46 34.47 29.67 37.96 30.33 17.62%
EPS 0.64 1.12 2.56 1.40 0.88 2.24 1.64 -14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.50 0.47 0.45 0.42 0.39 4.90%
Adjusted Per Share Value based on latest NOSH - 182,857
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 72.28 37.77 34.05 32.02 27.35 36.89 30.52 15.43%
EPS 0.58 0.66 2.33 1.30 0.81 2.18 1.65 -15.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4674 0.2999 0.4545 0.4367 0.4147 0.4082 0.3925 2.95%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.21 0.22 0.23 0.26 0.19 0.22 0.34 -
P/RPS 0.26 0.34 0.61 0.75 0.64 0.58 1.12 -21.58%
P/EPS 32.81 19.64 8.98 18.57 21.59 9.82 20.73 7.94%
EY 3.05 5.09 11.13 5.38 4.63 10.18 4.82 -7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.46 0.55 0.42 0.52 0.87 -12.13%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 25/05/11 21/05/10 25/05/09 29/05/08 23/05/07 -
Price 0.215 0.20 0.22 0.24 0.18 0.23 0.31 -
P/RPS 0.27 0.31 0.59 0.70 0.61 0.61 1.02 -19.85%
P/EPS 33.59 17.86 8.59 17.14 20.45 10.27 18.90 10.04%
EY 2.98 5.60 11.64 5.83 4.89 9.74 5.29 -9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.44 0.51 0.40 0.55 0.79 -10.34%

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