[CAMRES] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 119.5%
YoY- 15.41%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Revenue 29,566 38,601 32,132 31,277 30,487 26,382 30,952 -0.91%
PBT 1,711 3,000 2,531 2,209 1,886 2,768 4,592 -17.90%
Tax -546 -994 -829 -644 -530 -606 -1,113 -13.26%
NP 1,165 2,006 1,702 1,565 1,356 2,162 3,479 -19.64%
-
NP to SH 1,165 2,006 1,702 1,565 1,356 2,162 3,479 -19.64%
-
Tax Rate 31.91% 33.13% 32.75% 29.15% 28.10% 21.89% 24.24% -
Total Cost 28,401 36,595 30,430 29,712 29,131 24,220 27,473 0.66%
-
Net Worth 81,914 79,483 79,162 76,293 72,713 68,100 70,891 2.93%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Net Worth 81,914 79,483 79,162 76,293 72,713 68,100 70,891 2.93%
NOSH 182,031 189,245 197,906 195,624 197,209 41,024 40,977 34.72%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
NP Margin 3.94% 5.20% 5.30% 5.00% 4.45% 8.19% 11.24% -
ROE 1.42% 2.52% 2.15% 2.05% 1.86% 3.17% 4.91% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
RPS 16.24 20.40 16.24 15.99 15.51 64.31 75.53 -26.45%
EPS 0.64 1.06 0.86 0.80 0.69 5.27 8.49 -40.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.42 0.40 0.39 0.37 1.66 1.73 -23.59%
Adjusted Per Share Value based on latest NOSH - 198,139
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
RPS 15.02 19.61 16.33 15.89 15.49 13.41 15.73 -0.91%
EPS 0.59 1.02 0.86 0.80 0.69 1.10 1.77 -19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.4039 0.4022 0.3877 0.3695 0.346 0.3602 2.93%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/03 30/06/04 -
Price 0.20 0.22 0.30 0.26 0.26 0.28 0.26 -
P/RPS 1.23 1.08 1.85 1.63 1.68 0.44 0.34 29.30%
P/EPS 31.25 20.75 34.88 32.50 37.68 5.31 3.06 59.11%
EY 3.20 4.82 2.87 3.08 2.65 18.82 32.65 -37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.75 0.67 0.70 0.17 0.15 23.99%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Date 26/08/09 29/08/08 22/08/07 21/08/06 19/08/05 29/08/03 30/08/04 -
Price 0.19 0.19 0.26 0.25 0.27 0.32 0.30 -
P/RPS 1.17 0.93 1.60 1.56 1.74 0.50 0.40 23.92%
P/EPS 29.69 17.92 30.23 31.25 39.13 6.07 3.53 53.06%
EY 3.37 5.58 3.31 3.20 2.56 16.47 28.30 -34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.65 0.64 0.73 0.19 0.17 19.81%

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