[CAMRES] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 109.9%
YoY- 92.31%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 57,195 40,625 40,179 18,853 17,423 16,785 21,086 18.08%
PBT 2,614 981 472 2,057 1,232 1,489 2,072 3.94%
Tax -212 -611 -448 -657 -504 -564 -486 -12.90%
NP 2,402 370 24 1,400 728 925 1,586 7.15%
-
NP to SH 2,136 370 307 1,400 728 925 1,586 5.08%
-
Tax Rate 8.11% 62.28% 94.92% 31.94% 40.91% 37.88% 23.46% -
Total Cost 54,793 40,255 40,155 17,453 16,695 15,860 19,500 18.78%
-
Net Worth 97,090 91,619 93,905 88,607 89,180 83,431 78,388 3.62%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 97,090 91,619 93,905 88,607 89,180 83,431 78,388 3.62%
NOSH 176,528 176,190 180,588 177,215 181,999 181,372 182,298 -0.53%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.20% 0.91% 0.06% 7.43% 4.18% 5.51% 7.52% -
ROE 2.20% 0.40% 0.33% 1.58% 0.82% 1.11% 2.02% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 32.40 23.06 22.25 10.64 9.57 9.25 11.57 18.71%
EPS 1.21 0.21 0.17 0.79 0.40 0.51 0.87 5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.52 0.50 0.49 0.46 0.43 4.18%
Adjusted Per Share Value based on latest NOSH - 177,215
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 29.06 20.64 20.42 9.58 8.85 8.53 10.71 18.09%
EPS 1.09 0.19 0.16 0.71 0.37 0.47 0.81 5.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4933 0.4655 0.4772 0.4502 0.4532 0.4239 0.3983 3.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.33 0.215 0.20 0.20 0.24 0.18 0.20 -
P/RPS 1.02 0.93 0.90 1.88 2.51 1.95 1.73 -8.42%
P/EPS 27.27 102.38 117.65 25.32 60.00 35.29 22.99 2.88%
EY 3.67 0.98 0.85 3.95 1.67 2.83 4.35 -2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.41 0.38 0.40 0.49 0.39 0.47 4.15%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 29/11/12 29/11/11 29/11/10 24/11/09 27/11/08 -
Price 0.315 0.215 0.20 0.23 0.25 0.19 0.17 -
P/RPS 0.97 0.93 0.90 2.16 2.61 2.05 1.47 -6.69%
P/EPS 26.03 102.38 117.65 29.11 62.50 37.25 19.54 4.89%
EY 3.84 0.98 0.85 3.43 1.60 2.68 5.12 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.38 0.46 0.51 0.41 0.40 6.07%

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