[CAMRES] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -14.73%
YoY- -5.63%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 16,407 14,085 19,784 15,970 15,364 14,389 14,716 1.82%
PBT 2,441 1,432 1,538 397 885 581 937 17.28%
Tax -376 -890 -760 257 -192 -29 -341 1.64%
NP 2,065 542 778 654 693 552 596 22.98%
-
NP to SH 2,065 542 778 654 693 552 596 22.98%
-
Tax Rate 15.40% 62.15% 49.41% -64.74% 21.69% 4.99% 36.39% -
Total Cost 14,342 13,543 19,006 15,316 14,671 13,837 14,120 0.26%
-
Net Worth 85,135 77,399 80,063 77,512 76,894 72,942 66,998 4.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 20 985 1,644 -
Div Payout % - - - - 2.92% 178.57% 275.86% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 85,135 77,399 80,063 77,512 76,894 72,942 66,998 4.06%
NOSH 181,140 179,999 195,277 198,750 202,352 197,142 41,103 28.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.59% 3.85% 3.93% 4.10% 4.51% 3.84% 4.05% -
ROE 2.43% 0.70% 0.97% 0.84% 0.90% 0.76% 0.89% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.06 7.83 10.13 8.04 7.59 7.30 35.80 -20.45%
EPS 1.14 0.30 0.40 0.33 0.35 0.28 1.45 -3.92%
DPS 0.00 0.00 0.00 0.00 0.01 0.50 4.00 -
NAPS 0.47 0.43 0.41 0.39 0.38 0.37 1.63 -18.70%
Adjusted Per Share Value based on latest NOSH - 198,750
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.34 7.16 10.05 8.11 7.81 7.31 7.48 1.82%
EPS 1.05 0.28 0.40 0.33 0.35 0.28 0.30 23.19%
DPS 0.00 0.00 0.00 0.00 0.01 0.50 0.84 -
NAPS 0.4326 0.3933 0.4068 0.3939 0.3907 0.3706 0.3404 4.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.21 0.17 0.26 0.29 0.26 1.51 0.41 -
P/RPS 2.32 2.17 2.57 3.61 3.42 20.69 1.15 12.39%
P/EPS 18.42 56.46 65.26 88.13 75.92 539.29 28.28 -6.88%
EY 5.43 1.77 1.53 1.13 1.32 0.19 3.54 7.38%
DY 0.00 0.00 0.00 0.00 0.04 0.33 9.76 -
P/NAPS 0.45 0.40 0.63 0.74 0.68 4.08 0.25 10.28%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 26/02/08 28/02/07 28/02/06 24/02/05 27/02/04 -
Price 0.22 0.22 0.24 0.34 0.29 0.38 0.39 -
P/RPS 2.43 2.81 2.37 4.23 3.82 5.21 1.09 14.28%
P/EPS 19.30 73.06 60.24 103.33 84.68 135.71 26.90 -5.37%
EY 5.18 1.37 1.66 0.97 1.18 0.74 3.72 5.66%
DY 0.00 0.00 0.00 0.00 0.03 1.32 10.26 -
P/NAPS 0.47 0.51 0.59 0.87 0.76 1.03 0.24 11.84%

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