[CAMRES] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -84.5%
YoY- 60.4%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 35,560 18,582 16,755 15,756 13,454 18,151 15,018 15.43%
PBT 492 821 1,640 984 673 1,458 1,217 -13.99%
Tax -196 -497 -495 -344 -274 -387 -405 -11.38%
NP 296 324 1,145 640 399 1,071 812 -15.46%
-
NP to SH 283 324 1,145 640 399 1,071 812 -16.09%
-
Tax Rate 39.84% 60.54% 30.18% 34.96% 40.71% 26.54% 33.28% -
Total Cost 35,264 18,258 15,610 15,116 13,055 17,080 14,206 16.34%
-
Net Worth 91,974 59,014 89,453 85,942 81,613 80,324 77,239 2.95%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 91,974 59,014 89,453 85,942 81,613 80,324 77,239 2.95%
NOSH 176,875 115,714 178,906 182,857 181,363 191,249 198,048 -1.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.83% 1.74% 6.83% 4.06% 2.97% 5.90% 5.41% -
ROE 0.31% 0.55% 1.28% 0.74% 0.49% 1.33% 1.05% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.10 16.06 9.37 8.62 7.42 9.49 7.58 17.63%
EPS 0.16 0.28 0.64 0.35 0.22 0.56 0.41 -14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.50 0.47 0.45 0.42 0.39 4.90%
Adjusted Per Share Value based on latest NOSH - 182,857
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.07 9.44 8.51 8.01 6.84 9.22 7.63 15.43%
EPS 0.14 0.16 0.58 0.33 0.20 0.54 0.41 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4674 0.2999 0.4545 0.4367 0.4147 0.4082 0.3925 2.95%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.21 0.22 0.23 0.26 0.19 0.22 0.34 -
P/RPS 1.04 1.37 2.46 3.02 2.56 2.32 4.48 -21.58%
P/EPS 131.25 78.57 35.94 74.29 86.36 39.29 82.93 7.94%
EY 0.76 1.27 2.78 1.35 1.16 2.55 1.21 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.46 0.55 0.42 0.52 0.87 -12.13%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 25/05/11 21/05/10 25/05/09 29/05/08 23/05/07 -
Price 0.215 0.20 0.22 0.24 0.18 0.23 0.31 -
P/RPS 1.07 1.25 2.35 2.79 2.43 2.42 4.09 -20.01%
P/EPS 134.38 71.43 34.38 68.57 81.82 41.07 75.61 10.04%
EY 0.74 1.40 2.91 1.46 1.22 2.43 1.32 -9.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.44 0.51 0.40 0.55 0.79 -10.34%

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