[CAMRES] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 79.4%
YoY- -41.82%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 93,587 53,291 51,672 46,351 59,687 52,025 48,664 11.50%
PBT 1,891 5,190 4,482 3,200 5,072 3,997 3,641 -10.33%
Tax -1,348 -1,978 -1,533 -1,110 -1,480 -1,228 -1,309 0.49%
NP 543 3,212 2,949 2,090 3,592 2,769 2,332 -21.54%
-
NP to SH 1,165 3,212 2,949 2,090 3,592 2,769 2,332 -10.91%
-
Tax Rate 71.29% 38.11% 34.20% 34.69% 29.18% 30.72% 35.95% -
Total Cost 93,044 50,079 48,723 44,261 56,095 49,256 46,332 12.31%
-
Net Worth 91,787 89,222 88,110 82,879 80,445 78,553 77,074 2.95%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 91,787 89,222 88,110 82,879 80,445 78,553 77,074 2.95%
NOSH 176,515 178,444 179,817 180,172 187,083 196,382 197,627 -1.86%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.58% 6.03% 5.71% 4.51% 6.02% 5.32% 4.79% -
ROE 1.27% 3.60% 3.35% 2.52% 4.47% 3.52% 3.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.02 29.86 28.74 25.73 31.90 26.49 24.62 13.62%
EPS 0.66 1.80 1.64 1.16 1.92 1.41 1.18 -9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.49 0.46 0.43 0.40 0.39 4.90%
Adjusted Per Share Value based on latest NOSH - 181,372
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.55 27.08 26.26 23.55 30.33 26.44 24.73 11.50%
EPS 0.59 1.63 1.50 1.06 1.83 1.41 1.18 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4664 0.4534 0.4477 0.4211 0.4088 0.3992 0.3916 2.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.20 0.24 0.18 0.20 0.27 0.29 -
P/RPS 0.38 0.67 0.84 0.70 0.63 1.02 1.18 -17.19%
P/EPS 30.30 11.11 14.63 15.52 10.42 19.15 24.58 3.54%
EY 3.30 9.00 6.83 6.44 9.60 5.22 4.07 -3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.49 0.39 0.47 0.68 0.74 -10.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 24/11/09 27/11/08 21/11/07 27/11/06 -
Price 0.20 0.23 0.25 0.19 0.17 0.26 0.30 -
P/RPS 0.38 0.77 0.87 0.74 0.53 0.98 1.22 -17.65%
P/EPS 30.30 12.78 15.24 16.38 8.85 18.44 25.42 2.96%
EY 3.30 7.83 6.56 6.11 11.29 5.42 3.93 -2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.51 0.41 0.40 0.65 0.77 -11.09%

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