[CAMRES] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 74.42%
YoY- -12.65%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 173,268 211,880 206,568 142,240 74,328 67,020 63,024 18.34%
PBT 3,456 5,544 2,588 1,968 3,284 6,560 3,936 -2.14%
Tax -1,424 -2,012 -844 -784 -1,988 -1,980 -1,376 0.57%
NP 2,032 3,532 1,744 1,184 1,296 4,580 2,560 -3.77%
-
NP to SH 2,032 3,532 1,432 1,132 1,296 4,580 2,560 -3.77%
-
Tax Rate 41.20% 36.29% 32.61% 39.84% 60.54% 30.18% 34.96% -
Total Cost 171,236 208,348 204,824 141,056 73,032 62,440 60,464 18.92%
-
Net Worth 103,553 95,364 94,869 91,974 59,014 89,453 85,942 3.15%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 103,553 95,364 94,869 91,974 59,014 89,453 85,942 3.15%
NOSH 195,384 176,600 178,999 176,875 115,714 178,906 182,857 1.10%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.17% 1.67% 0.84% 0.83% 1.74% 6.83% 4.06% -
ROE 1.96% 3.70% 1.51% 1.23% 2.20% 5.12% 2.98% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 88.68 119.98 115.40 80.42 64.23 37.46 34.47 17.04%
EPS 1.04 2.00 0.80 0.64 1.12 2.56 1.40 -4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.53 0.52 0.51 0.50 0.47 2.02%
Adjusted Per Share Value based on latest NOSH - 176,875
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 88.04 107.66 104.96 72.28 37.77 34.05 32.02 18.34%
EPS 1.03 1.79 0.73 0.58 0.66 2.33 1.30 -3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5262 0.4846 0.4821 0.4674 0.2999 0.4545 0.4367 3.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.295 0.38 0.225 0.21 0.22 0.23 0.26 -
P/RPS 0.33 0.32 0.19 0.26 0.34 0.61 0.75 -12.77%
P/EPS 28.37 19.00 28.13 32.81 19.64 8.98 18.57 7.31%
EY 3.53 5.26 3.56 3.05 5.09 11.13 5.38 -6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.42 0.40 0.43 0.46 0.55 0.30%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 30/05/14 30/05/13 31/05/12 25/05/11 21/05/10 -
Price 0.39 0.38 0.295 0.215 0.20 0.22 0.24 -
P/RPS 0.44 0.32 0.26 0.27 0.31 0.59 0.70 -7.44%
P/EPS 37.50 19.00 36.87 33.59 17.86 8.59 17.14 13.92%
EY 2.67 5.26 2.71 2.98 5.60 11.64 5.83 -12.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.56 0.41 0.39 0.44 0.51 6.39%

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