[CAMRES] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -37.59%
YoY- 21.46%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 311,220 349,368 538,720 332,340 258,428 198,376 188,036 8.75%
PBT 2,348 8,664 7,480 5,272 5,024 3,816 2,184 1.21%
Tax -868 -3,744 -2,220 -1,808 -2,172 -1,560 -624 5.64%
NP 1,480 4,920 5,260 3,464 2,852 2,256 1,560 -0.87%
-
NP to SH 1,480 4,920 5,260 3,464 2,852 2,256 1,560 -0.87%
-
Tax Rate 36.97% 43.21% 29.68% 34.29% 43.23% 40.88% 28.57% -
Total Cost 309,740 344,448 533,460 328,876 255,576 196,120 186,476 8.81%
-
Net Worth 149,759 140,315 126,334 116,763 111,262 111,303 107,465 5.68%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 7,656 - - - - -
Div Payout % - - 145.56% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 149,759 140,315 126,334 116,763 111,262 111,303 107,465 5.68%
NOSH 196,800 196,800 196,800 196,800 196,800 196,800 196,800 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.48% 1.41% 0.98% 1.04% 1.10% 1.14% 0.83% -
ROE 0.99% 3.51% 4.16% 2.97% 2.56% 2.03% 1.45% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 170.41 184.25 281.44 173.62 134.72 103.37 97.98 9.65%
EPS 0.80 2.60 2.76 1.80 1.48 1.16 0.80 0.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.74 0.66 0.61 0.58 0.58 0.56 6.55%
Adjusted Per Share Value based on latest NOSH - 196,800
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 158.14 177.52 273.74 168.87 131.32 100.80 95.55 8.75%
EPS 0.75 2.50 2.67 1.76 1.45 1.15 0.79 -0.86%
DPS 0.00 0.00 3.89 0.00 0.00 0.00 0.00 -
NAPS 0.761 0.713 0.6419 0.5933 0.5654 0.5656 0.5461 5.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.39 0.405 0.34 0.305 0.205 0.25 0.35 -
P/RPS 0.23 0.22 0.12 0.18 0.15 0.24 0.36 -7.18%
P/EPS 48.13 15.61 12.37 16.85 13.79 21.27 43.06 1.87%
EY 2.08 6.41 8.08 5.93 7.25 4.70 2.32 -1.80%
DY 0.00 0.00 11.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.52 0.50 0.35 0.43 0.63 -4.42%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 30/05/23 31/05/22 21/05/21 30/06/20 27/05/19 31/05/18 -
Price 0.395 0.405 0.345 0.34 0.205 0.255 0.29 -
P/RPS 0.23 0.22 0.12 0.20 0.15 0.25 0.30 -4.32%
P/EPS 48.74 15.61 12.55 18.79 13.79 21.69 35.67 5.33%
EY 2.05 6.41 7.97 5.32 7.25 4.61 2.80 -5.05%
DY 0.00 0.00 11.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.52 0.56 0.35 0.44 0.52 -1.32%

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