[CAMRES] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -65.47%
YoY- -86.48%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 46,913 42,083 47,249 30,387 17,214 18,181 16,407 19.12%
PBT 1,954 3,559 1,275 -34 497 1,312 2,441 -3.63%
Tax 1,649 -565 -220 140 287 -128 -376 -
NP 3,603 2,994 1,055 106 784 1,184 2,065 9.71%
-
NP to SH 3,603 2,909 1,054 106 784 1,184 2,065 9.71%
-
Tax Rate -84.39% 15.88% 17.25% - -57.75% 9.76% 15.40% -
Total Cost 43,310 39,089 46,194 30,281 16,430 16,997 14,342 20.21%
-
Net Worth 102,666 99,331 94,460 92,975 90,701 87,903 85,135 3.16%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 102,666 99,331 94,460 92,975 90,701 87,903 85,135 3.16%
NOSH 193,709 177,378 178,227 178,800 177,846 179,393 181,140 1.12%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.68% 7.11% 2.23% 0.35% 4.55% 6.51% 12.59% -
ROE 3.51% 2.93% 1.12% 0.11% 0.86% 1.35% 2.43% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.22 23.73 26.51 16.99 9.68 10.13 9.06 17.79%
EPS 1.86 1.64 0.60 0.21 0.44 0.66 1.14 8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.56 0.53 0.52 0.51 0.49 0.47 2.02%
Adjusted Per Share Value based on latest NOSH - 178,800
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.84 21.38 24.01 15.44 8.75 9.24 8.34 19.12%
EPS 1.83 1.48 0.54 0.05 0.40 0.60 1.05 9.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5217 0.5047 0.48 0.4724 0.4609 0.4467 0.4326 3.16%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.30 0.28 0.24 0.22 0.22 0.22 0.21 -
P/RPS 1.24 1.18 0.91 1.29 2.27 2.17 2.32 -9.91%
P/EPS 16.13 17.07 40.58 371.09 49.91 33.33 18.42 -2.18%
EY 6.20 5.86 2.46 0.27 2.00 3.00 5.43 2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.45 0.42 0.43 0.45 0.45 4.01%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.29 0.335 0.22 0.195 0.23 0.24 0.22 -
P/RPS 1.20 1.41 0.83 1.15 2.38 2.37 2.43 -11.08%
P/EPS 15.59 20.43 37.20 328.92 52.17 36.36 19.30 -3.49%
EY 6.41 4.90 2.69 0.30 1.92 2.75 5.18 3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.42 0.38 0.45 0.49 0.47 2.65%

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