[CAMRES] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.79%
YoY- 25.54%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 14,085 19,784 15,970 15,364 14,389 14,716 15,411 -1.48%
PBT 1,432 1,538 397 885 581 937 3,771 -14.89%
Tax -890 -760 257 -192 -29 -341 -868 0.41%
NP 542 778 654 693 552 596 2,903 -24.38%
-
NP to SH 542 778 654 693 552 596 2,903 -24.38%
-
Tax Rate 62.15% 49.41% -64.74% 21.69% 4.99% 36.39% 23.02% -
Total Cost 13,543 19,006 15,316 14,671 13,837 14,120 12,508 1.33%
-
Net Worth 77,399 80,063 77,512 76,894 72,942 66,998 64,300 3.13%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 20 985 1,644 3,100 -
Div Payout % - - - 2.92% 178.57% 275.86% 106.81% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 77,399 80,063 77,512 76,894 72,942 66,998 64,300 3.13%
NOSH 179,999 195,277 198,750 202,352 197,142 41,103 38,758 29.13%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.85% 3.93% 4.10% 4.51% 3.84% 4.05% 18.84% -
ROE 0.70% 0.97% 0.84% 0.90% 0.76% 0.89% 4.51% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.83 10.13 8.04 7.59 7.30 35.80 39.76 -23.70%
EPS 0.30 0.40 0.33 0.35 0.28 1.45 7.49 -41.47%
DPS 0.00 0.00 0.00 0.01 0.50 4.00 8.00 -
NAPS 0.43 0.41 0.39 0.38 0.37 1.63 1.659 -20.13%
Adjusted Per Share Value based on latest NOSH - 202,352
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.16 10.05 8.11 7.81 7.31 7.48 7.83 -1.47%
EPS 0.28 0.40 0.33 0.35 0.28 0.30 1.48 -24.21%
DPS 0.00 0.00 0.00 0.01 0.50 0.84 1.58 -
NAPS 0.3933 0.4068 0.3939 0.3907 0.3706 0.3404 0.3267 3.13%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.17 0.26 0.29 0.26 1.51 0.41 0.25 -
P/RPS 2.17 2.57 3.61 3.42 20.69 1.15 0.63 22.86%
P/EPS 56.46 65.26 88.13 75.92 539.29 28.28 3.34 60.13%
EY 1.77 1.53 1.13 1.32 0.19 3.54 29.96 -37.56%
DY 0.00 0.00 0.00 0.04 0.33 9.76 32.00 -
P/NAPS 0.40 0.63 0.74 0.68 4.08 0.25 0.15 17.74%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 26/02/08 28/02/07 28/02/06 24/02/05 27/02/04 27/02/03 -
Price 0.22 0.24 0.34 0.29 0.38 0.39 0.20 -
P/RPS 2.81 2.37 4.23 3.82 5.21 1.09 0.50 33.30%
P/EPS 73.06 60.24 103.33 84.68 135.71 26.90 2.67 73.50%
EY 1.37 1.66 0.97 1.18 0.74 3.72 37.45 -42.35%
DY 0.00 0.00 0.00 0.03 1.32 10.26 40.00 -
P/NAPS 0.51 0.59 0.87 0.76 1.03 0.24 0.12 27.24%

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