[CAMRES] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 135.67%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 53,930 60,774 57,195 40,625 40,179 18,853 17,423 20.70%
PBT 2,132 2,466 2,614 981 472 2,057 1,232 9.56%
Tax -694 -411 -212 -611 -448 -657 -504 5.47%
NP 1,438 2,055 2,402 370 24 1,400 728 12.00%
-
NP to SH 1,438 2,055 2,136 370 307 1,400 728 12.00%
-
Tax Rate 32.55% 16.67% 8.11% 62.28% 94.92% 31.94% 40.91% -
Total Cost 52,492 58,719 54,793 40,255 40,155 17,453 16,695 21.01%
-
Net Worth 104,362 98,872 97,090 91,619 93,905 88,607 89,180 2.65%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,932 - - - - - - -
Div Payout % 134.40% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 104,362 98,872 97,090 91,619 93,905 88,607 89,180 2.65%
NOSH 196,800 193,867 176,528 176,190 180,588 177,215 181,999 1.31%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.67% 3.38% 4.20% 0.91% 0.06% 7.43% 4.18% -
ROE 1.38% 2.08% 2.20% 0.40% 0.33% 1.58% 0.82% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.90 31.35 32.40 23.06 22.25 10.64 9.57 19.50%
EPS 0.74 1.06 1.21 0.21 0.17 0.79 0.40 10.78%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.55 0.52 0.52 0.50 0.49 1.63%
Adjusted Per Share Value based on latest NOSH - 176,190
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.40 30.88 29.06 20.64 20.42 9.58 8.85 20.70%
EPS 0.73 1.04 1.09 0.19 0.16 0.71 0.37 11.98%
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5303 0.5024 0.4933 0.4655 0.4772 0.4502 0.4532 2.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.33 0.32 0.33 0.215 0.20 0.20 0.24 -
P/RPS 1.18 1.02 1.02 0.93 0.90 1.88 2.51 -11.81%
P/EPS 44.35 30.19 27.27 102.38 117.65 25.32 60.00 -4.90%
EY 2.25 3.31 3.67 0.98 0.85 3.95 1.67 5.08%
DY 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.60 0.41 0.38 0.40 0.49 3.71%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 26/11/14 28/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.32 0.30 0.315 0.215 0.20 0.23 0.25 -
P/RPS 1.15 0.96 0.97 0.93 0.90 2.16 2.61 -12.75%
P/EPS 43.01 28.30 26.03 102.38 117.65 29.11 62.50 -6.03%
EY 2.33 3.53 3.84 0.98 0.85 3.43 1.60 6.45%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.57 0.41 0.38 0.46 0.51 2.45%

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