[CAMRES] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -44.29%
YoY- -83.76%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 212,247 214,321 159,573 123,974 70,505 69,853 62,758 22.50%
PBT 6,679 8,852 3,117 1,857 5,687 5,761 5,614 2.93%
Tax 488 -1,807 -1,238 -1,208 -1,691 -5,761 -1,486 -
NP 7,167 7,045 1,879 649 3,996 0 4,128 9.62%
-
NP to SH 7,167 6,552 1,864 649 3,996 4,079 4,128 9.62%
-
Tax Rate -7.31% 20.41% 39.72% 65.05% 29.73% 100.00% 26.47% -
Total Cost 205,080 207,276 157,694 123,325 66,509 69,853 58,630 23.19%
-
Net Worth 100,489 99,165 94,291 92,114 90,925 88,050 85,094 2.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 100,489 99,165 94,291 92,114 90,925 88,050 85,094 2.80%
NOSH 189,603 177,081 177,909 177,142 178,285 179,695 181,052 0.77%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.38% 3.29% 1.18% 0.52% 5.67% 0.00% 6.58% -
ROE 7.13% 6.61% 1.98% 0.70% 4.39% 4.63% 4.85% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 111.94 121.03 89.69 69.99 39.55 38.87 34.66 21.56%
EPS 3.78 3.70 1.05 0.87 2.24 2.27 2.28 8.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.56 0.53 0.52 0.51 0.49 0.47 2.02%
Adjusted Per Share Value based on latest NOSH - 178,800
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 107.85 108.90 81.08 62.99 35.83 35.49 31.89 22.50%
EPS 3.64 3.33 0.95 0.33 2.03 2.07 2.10 9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5106 0.5039 0.4791 0.4681 0.462 0.4474 0.4324 2.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.30 0.28 0.24 0.22 0.22 0.22 0.21 -
P/RPS 0.27 0.23 0.27 0.31 0.56 0.57 0.61 -12.69%
P/EPS 7.94 7.57 22.91 60.05 9.82 9.69 9.21 -2.44%
EY 12.60 13.21 4.37 1.67 10.19 10.32 10.86 2.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.45 0.42 0.43 0.45 0.45 4.01%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.29 0.335 0.22 0.195 0.23 0.24 0.22 -
P/RPS 0.26 0.28 0.25 0.28 0.58 0.62 0.63 -13.70%
P/EPS 7.67 9.05 21.00 53.22 10.26 10.57 9.65 -3.75%
EY 13.03 11.04 4.76 1.88 9.74 9.46 10.36 3.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.42 0.38 0.45 0.49 0.47 2.65%

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