[CAMRES] YoY Quarter Result on 30-Sep-2004 [#3]

Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1.03%
YoY- 219.59%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 19,893 17,387 13,703 13,716 13,458 12,462 0 -
PBT 1,465 1,432 792 2,039 814 3,179 0 -
Tax -398 -665 -155 -310 -273 -425 0 -
NP 1,067 767 637 1,729 541 2,754 0 -
-
NP to SH 1,067 767 637 1,729 541 2,754 0 -
-
Tax Rate 27.17% 46.44% 19.57% 15.20% 33.54% 13.37% - -
Total Cost 18,826 16,620 13,066 11,987 12,917 9,708 0 -
-
Net Worth 79,037 76,699 73,768 71,290 66,395 62,476 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 79,037 76,699 73,768 71,290 66,395 62,476 0 -
NOSH 197,592 196,666 199,375 40,971 40,984 39,342 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.36% 4.41% 4.65% 12.61% 4.02% 22.10% 0.00% -
ROE 1.35% 1.00% 0.86% 2.43% 0.81% 4.41% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.07 8.84 6.87 33.48 32.84 31.68 0.00 -
EPS 0.54 0.39 0.32 4.22 1.32 7.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.37 1.74 1.62 1.588 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,971
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.11 8.83 6.96 6.97 6.84 6.33 0.00 -
EPS 0.54 0.39 0.32 0.88 0.27 1.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4016 0.3897 0.3748 0.3622 0.3374 0.3175 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.27 0.29 0.32 0.32 0.32 0.28 0.00 -
P/RPS 2.68 3.28 4.66 0.96 0.97 0.88 0.00 -
P/EPS 50.00 74.36 100.16 7.58 24.24 4.00 0.00 -
EY 2.00 1.34 1.00 13.19 4.13 25.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.86 0.18 0.20 0.18 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 27/11/06 30/11/05 24/11/04 19/11/03 19/11/02 - -
Price 0.26 0.30 0.25 0.38 0.33 0.26 0.00 -
P/RPS 2.58 3.39 3.64 1.14 1.00 0.82 0.00 -
P/EPS 48.15 76.92 78.25 9.00 25.00 3.71 0.00 -
EY 2.08 1.30 1.28 11.11 4.00 26.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.68 0.22 0.20 0.16 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