[CAMRES] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 184.86%
YoY- 894.34%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 53,374 46,913 42,083 47,249 30,387 17,214 18,181 19.64%
PBT 506 1,954 3,559 1,275 -34 497 1,312 -14.67%
Tax -997 1,649 -565 -220 140 287 -128 40.74%
NP -491 3,603 2,994 1,055 106 784 1,184 -
-
NP to SH -491 3,603 2,909 1,054 106 784 1,184 -
-
Tax Rate 197.04% -84.39% 15.88% 17.25% - -57.75% 9.76% -
Total Cost 53,865 43,310 39,089 46,194 30,281 16,430 16,997 21.17%
-
Net Worth 102,048 102,666 99,331 94,460 92,975 90,701 87,903 2.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 102,048 102,666 99,331 94,460 92,975 90,701 87,903 2.51%
NOSH 196,800 193,709 177,378 178,227 178,800 177,846 179,393 1.55%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.92% 7.68% 7.11% 2.23% 0.35% 4.55% 6.51% -
ROE -0.48% 3.51% 2.93% 1.12% 0.11% 0.86% 1.35% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.72 24.22 23.73 26.51 16.99 9.68 10.13 18.24%
EPS -0.25 1.86 1.64 0.60 0.21 0.44 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.56 0.53 0.52 0.51 0.49 1.31%
Adjusted Per Share Value based on latest NOSH - 178,227
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.12 23.84 21.38 24.01 15.44 8.75 9.24 19.63%
EPS -0.25 1.83 1.48 0.54 0.05 0.40 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5185 0.5217 0.5047 0.48 0.4724 0.4609 0.4467 2.51%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.285 0.30 0.28 0.24 0.22 0.22 0.22 -
P/RPS 1.03 1.24 1.18 0.91 1.29 2.27 2.17 -11.66%
P/EPS -111.76 16.13 17.07 40.58 371.09 49.91 33.33 -
EY -0.89 6.20 5.86 2.46 0.27 2.00 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.50 0.45 0.42 0.43 0.45 3.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.29 0.29 0.335 0.22 0.195 0.23 0.24 -
P/RPS 1.05 1.20 1.41 0.83 1.15 2.38 2.37 -12.67%
P/EPS -113.72 15.59 20.43 37.20 328.92 52.17 36.36 -
EY -0.88 6.41 4.90 2.69 0.30 1.92 2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.60 0.42 0.38 0.45 0.49 1.94%

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