[CAMRES] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 66.6%
YoY--%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
Revenue 20,450 17,114 16,839 17,128 12,814 13,852 11,961 9.34%
PBT 1,542 1,314 1,211 1,206 1,080 2,184 2,357 -6.82%
Tax -607 -424 -359 -358 -238 -437 -313 11.65%
NP 935 890 852 848 842 1,747 2,044 -12.21%
-
NP to SH 935 890 852 848 842 1,747 2,044 -12.21%
-
Tax Rate 39.36% 32.27% 29.64% 29.68% 22.04% 20.01% 13.28% -
Total Cost 19,515 16,224 15,987 16,280 11,972 12,105 9,917 11.93%
-
Net Worth 78,539 79,111 77,274 72,967 68,181 70,946 62,137 3.97%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
Net Worth 78,539 79,111 77,274 72,967 68,181 70,946 62,137 3.97%
NOSH 187,000 197,777 198,139 197,209 41,073 41,009 40,880 28.81%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
NP Margin 4.57% 5.20% 5.06% 4.95% 6.57% 12.61% 17.09% -
ROE 1.19% 1.13% 1.10% 1.16% 1.23% 2.46% 3.29% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
RPS 10.94 8.65 8.50 8.69 31.20 33.78 29.26 -15.11%
EPS 0.50 0.45 0.43 0.43 2.05 4.26 5.00 -31.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.39 0.37 1.66 1.73 1.52 -19.27%
Adjusted Per Share Value based on latest NOSH - 197,209
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
RPS 10.39 8.70 8.56 8.70 6.51 7.04 6.08 9.33%
EPS 0.48 0.45 0.43 0.43 0.43 0.89 1.04 -12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3991 0.402 0.3927 0.3708 0.3465 0.3605 0.3157 3.98%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/03 30/06/04 28/06/02 -
Price 0.22 0.30 0.26 0.26 0.28 0.26 0.32 -
P/RPS 2.01 3.47 3.06 2.99 0.90 0.77 1.09 10.72%
P/EPS 44.00 66.67 60.47 60.47 13.66 6.10 6.40 37.85%
EY 2.27 1.50 1.65 1.65 7.32 16.38 15.63 -27.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.75 0.67 0.70 0.17 0.15 0.21 16.29%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 30/06/02 CAGR
Date 29/08/08 22/08/07 21/08/06 19/08/05 29/08/03 30/08/04 19/08/02 -
Price 0.19 0.26 0.25 0.27 0.32 0.30 0.34 -
P/RPS 1.74 3.00 2.94 3.11 1.03 0.89 1.16 6.98%
P/EPS 38.00 57.78 58.14 62.79 15.61 7.04 6.80 33.17%
EY 2.63 1.73 1.72 1.59 6.41 14.20 14.71 -24.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.65 0.64 0.73 0.19 0.17 0.22 12.65%

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