[CAMRES] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 164.81%
YoY- -52.65%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 104,560 115,043 71,699 53,408 34,438 34,249 29,566 23.42%
PBT 2,259 2,679 861 1,419 3,133 3,250 1,711 4.73%
Tax -750 -1,030 -407 -900 -1,321 -1,029 -546 5.43%
NP 1,509 1,649 454 519 1,812 2,221 1,165 4.40%
-
NP to SH 1,509 1,507 440 858 1,812 2,221 1,165 4.40%
-
Tax Rate 33.20% 38.45% 47.27% 63.42% 42.16% 31.66% 31.91% -
Total Cost 103,051 113,394 71,245 52,889 32,626 32,028 28,401 23.94%
-
Net Worth 95,506 95,738 91,519 91,162 87,047 86,673 81,914 2.59%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 95,506 95,738 91,519 91,162 87,047 86,673 81,914 2.59%
NOSH 191,012 177,294 176,000 178,750 177,647 180,569 182,031 0.80%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.44% 1.43% 0.63% 0.97% 5.26% 6.48% 3.94% -
ROE 1.58% 1.57% 0.48% 0.94% 2.08% 2.56% 1.42% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 54.74 64.89 40.74 29.88 19.39 18.97 16.24 22.43%
EPS 0.79 0.85 0.25 0.48 1.02 1.23 0.64 3.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.52 0.51 0.49 0.48 0.45 1.77%
Adjusted Per Share Value based on latest NOSH - 179,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 53.13 58.46 36.43 27.14 17.50 17.40 15.02 23.42%
EPS 0.77 0.77 0.22 0.44 0.92 1.13 0.59 4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4853 0.4865 0.465 0.4632 0.4423 0.4404 0.4162 2.59%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.30 0.275 0.21 0.20 0.22 0.21 0.20 -
P/RPS 0.55 0.42 0.52 0.67 1.13 1.11 1.23 -12.54%
P/EPS 37.97 32.35 84.00 41.67 21.57 17.07 31.25 3.29%
EY 2.63 3.09 1.19 2.40 4.64 5.86 3.20 -3.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.40 0.39 0.45 0.44 0.44 5.30%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 26/08/14 30/08/13 30/08/12 29/08/11 27/08/10 26/08/09 -
Price 0.245 0.335 0.195 0.20 0.21 0.25 0.19 -
P/RPS 0.45 0.52 0.48 0.67 1.08 1.32 1.17 -14.71%
P/EPS 31.01 39.41 78.00 41.67 20.59 20.33 29.69 0.72%
EY 3.22 2.54 1.28 2.40 4.86 4.92 3.37 -0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.38 0.39 0.43 0.52 0.42 2.60%

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