[CAMRES] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 123.24%
YoY- 281.0%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 30,387 17,214 18,181 16,407 14,085 19,784 15,970 11.30%
PBT -34 497 1,312 2,441 1,432 1,538 397 -
Tax 140 287 -128 -376 -890 -760 257 -9.61%
NP 106 784 1,184 2,065 542 778 654 -26.14%
-
NP to SH 106 784 1,184 2,065 542 778 654 -26.14%
-
Tax Rate - -57.75% 9.76% 15.40% 62.15% 49.41% -64.74% -
Total Cost 30,281 16,430 16,997 14,342 13,543 19,006 15,316 12.01%
-
Net Worth 92,975 90,701 87,903 85,135 77,399 80,063 77,512 3.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 92,975 90,701 87,903 85,135 77,399 80,063 77,512 3.07%
NOSH 178,800 177,846 179,393 181,140 179,999 195,277 198,750 -1.74%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.35% 4.55% 6.51% 12.59% 3.85% 3.93% 4.10% -
ROE 0.11% 0.86% 1.35% 2.43% 0.70% 0.97% 0.84% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.99 9.68 10.13 9.06 7.83 10.13 8.04 13.26%
EPS 0.21 0.44 0.66 1.14 0.30 0.40 0.33 -7.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.49 0.47 0.43 0.41 0.39 4.90%
Adjusted Per Share Value based on latest NOSH - 181,140
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.44 8.75 9.24 8.34 7.16 10.05 8.11 11.31%
EPS 0.05 0.40 0.60 1.05 0.28 0.40 0.33 -26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4724 0.4609 0.4467 0.4326 0.3933 0.4068 0.3939 3.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.22 0.22 0.22 0.21 0.17 0.26 0.29 -
P/RPS 1.29 2.27 2.17 2.32 2.17 2.57 3.61 -15.74%
P/EPS 371.09 49.91 33.33 18.42 56.46 65.26 88.13 27.04%
EY 0.27 2.00 3.00 5.43 1.77 1.53 1.13 -21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.45 0.45 0.40 0.63 0.74 -9.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 26/02/08 28/02/07 -
Price 0.195 0.23 0.24 0.22 0.22 0.24 0.34 -
P/RPS 1.15 2.38 2.37 2.43 2.81 2.37 4.23 -19.49%
P/EPS 328.92 52.17 36.36 19.30 73.06 60.24 103.33 21.26%
EY 0.30 1.92 2.75 5.18 1.37 1.66 0.97 -17.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.49 0.47 0.51 0.59 0.87 -12.88%

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