[CAMRES] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -55.42%
YoY- 31.19%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 15,018 14,438 13,359 16,740 13,568 10,730 0 -
PBT 1,217 998 681 2,409 1,688 1,344 0 -
Tax -405 -285 -172 -676 -367 -315 0 -
NP 812 713 509 1,733 1,321 1,029 0 -
-
NP to SH 812 713 509 1,733 1,321 1,029 0 -
-
Tax Rate 33.28% 28.56% 25.26% 28.06% 21.74% 23.44% - -
Total Cost 14,206 13,725 12,850 15,007 12,247 9,701 0 -
-
Net Worth 77,239 75,261 72,292 69,238 68,921 50,764 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 77,239 75,261 72,292 69,238 68,921 50,764 0 -
NOSH 198,048 198,055 195,384 40,969 41,024 34,300 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.41% 4.94% 3.81% 10.35% 9.74% 9.59% 0.00% -
ROE 1.05% 0.95% 0.70% 2.50% 1.92% 2.03% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.58 7.29 6.84 40.86 33.07 31.28 0.00 -
EPS 0.41 0.36 0.26 4.23 3.22 3.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.37 1.69 1.68 1.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,969
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.63 7.34 6.79 8.51 6.89 5.45 0.00 -
EPS 0.41 0.36 0.26 0.88 0.67 0.52 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3925 0.3824 0.3673 0.3518 0.3502 0.2579 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.34 0.28 0.36 0.34 0.21 0.35 0.00 -
P/RPS 4.48 3.84 5.27 0.83 0.63 1.12 0.00 -
P/EPS 82.93 77.78 138.19 8.04 6.52 11.67 0.00 -
EY 1.21 1.29 0.72 12.44 15.33 8.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.97 0.20 0.13 0.24 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 29/05/06 30/05/05 21/05/04 28/05/03 28/05/02 - -
Price 0.31 0.25 0.29 0.26 0.29 0.35 0.00 -
P/RPS 4.09 3.43 4.24 0.64 0.88 1.12 0.00 -
P/EPS 75.61 69.44 111.32 6.15 9.01 11.67 0.00 -
EY 1.32 1.44 0.90 16.27 11.10 8.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.78 0.15 0.17 0.24 0.00 -

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