[CAMRES] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 36.19%
YoY- 176.0%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 65,152 53,374 46,913 42,083 47,249 30,387 17,214 24.81%
PBT 3,244 506 1,954 3,559 1,275 -34 497 36.66%
Tax -1,647 -997 1,649 -565 -220 140 287 -
NP 1,597 -491 3,603 2,994 1,055 106 784 12.57%
-
NP to SH 1,597 -491 3,603 2,909 1,054 106 784 12.57%
-
Tax Rate 50.77% 197.04% -84.39% 15.88% 17.25% - -57.75% -
Total Cost 63,555 53,865 43,310 39,089 46,194 30,281 16,430 25.26%
-
Net Worth 107,465 102,048 102,666 99,331 94,460 92,975 90,701 2.86%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 107,465 102,048 102,666 99,331 94,460 92,975 90,701 2.86%
NOSH 196,800 196,800 193,709 177,378 178,227 178,800 177,846 1.70%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.45% -0.92% 7.68% 7.11% 2.23% 0.35% 4.55% -
ROE 1.49% -0.48% 3.51% 2.93% 1.12% 0.11% 0.86% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 33.95 27.72 24.22 23.73 26.51 16.99 9.68 23.23%
EPS 0.83 -0.25 1.86 1.64 0.60 0.21 0.44 11.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.53 0.53 0.56 0.53 0.52 0.51 1.56%
Adjusted Per Share Value based on latest NOSH - 177,378
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 33.11 27.12 23.84 21.38 24.01 15.44 8.75 24.80%
EPS 0.81 -0.25 1.83 1.48 0.54 0.05 0.40 12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5461 0.5185 0.5217 0.5047 0.48 0.4724 0.4609 2.86%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.39 0.285 0.30 0.28 0.24 0.22 0.22 -
P/RPS 1.15 1.03 1.24 1.18 0.91 1.29 2.27 -10.70%
P/EPS 46.86 -111.76 16.13 17.07 40.58 371.09 49.91 -1.04%
EY 2.13 -0.89 6.20 5.86 2.46 0.27 2.00 1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 0.57 0.50 0.45 0.42 0.43 8.45%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.36 0.29 0.29 0.335 0.22 0.195 0.23 -
P/RPS 1.06 1.05 1.20 1.41 0.83 1.15 2.38 -12.60%
P/EPS 43.26 -113.72 15.59 20.43 37.20 328.92 52.17 -3.07%
EY 2.31 -0.88 6.41 4.90 2.69 0.30 1.92 3.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.55 0.60 0.42 0.38 0.45 6.04%

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