[CAMRES] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -74.3%
YoY- 63.18%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 332,340 258,428 198,376 188,036 248,420 173,268 211,880 7.78%
PBT 5,272 5,024 3,816 2,184 2,008 3,456 5,544 -0.83%
Tax -1,808 -2,172 -1,560 -624 -1,052 -1,424 -2,012 -1.76%
NP 3,464 2,852 2,256 1,560 956 2,032 3,532 -0.32%
-
NP to SH 3,464 2,852 2,256 1,560 956 2,032 3,532 -0.32%
-
Tax Rate 34.29% 43.23% 40.88% 28.57% 52.39% 41.20% 36.29% -
Total Cost 328,876 255,576 196,120 186,476 247,464 171,236 208,348 7.89%
-
Net Worth 116,763 111,262 111,303 107,465 102,626 103,553 95,364 3.42%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 116,763 111,262 111,303 107,465 102,626 103,553 95,364 3.42%
NOSH 196,800 196,800 196,800 196,800 196,800 195,384 176,600 1.81%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.04% 1.10% 1.14% 0.83% 0.38% 1.17% 1.67% -
ROE 2.97% 2.56% 2.03% 1.45% 0.93% 1.96% 3.70% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 173.62 134.72 103.37 97.98 128.29 88.68 119.98 6.34%
EPS 1.80 1.48 1.16 0.80 0.48 1.04 2.00 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.58 0.58 0.56 0.53 0.53 0.54 2.05%
Adjusted Per Share Value based on latest NOSH - 196,800
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 168.87 131.32 100.80 95.55 126.23 88.04 107.66 7.78%
EPS 1.76 1.45 1.15 0.79 0.49 1.03 1.79 -0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5933 0.5654 0.5656 0.5461 0.5215 0.5262 0.4846 3.42%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.305 0.205 0.25 0.35 0.30 0.295 0.38 -
P/RPS 0.18 0.15 0.24 0.36 0.23 0.33 0.32 -9.13%
P/EPS 16.85 13.79 21.27 43.06 60.76 28.37 19.00 -1.97%
EY 5.93 7.25 4.70 2.32 1.65 3.53 5.26 2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.43 0.63 0.57 0.56 0.70 -5.44%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 30/06/20 27/05/19 31/05/18 23/05/17 27/05/16 28/05/15 -
Price 0.34 0.205 0.255 0.29 0.30 0.39 0.38 -
P/RPS 0.20 0.15 0.25 0.30 0.23 0.44 0.32 -7.52%
P/EPS 18.79 13.79 21.69 35.67 60.76 37.50 19.00 -0.18%
EY 5.32 7.25 4.61 2.80 1.65 2.67 5.26 0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.35 0.44 0.52 0.57 0.74 0.70 -3.64%

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