[CAMRES] YoY Quarter Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -7.79%
YoY- -70.63%
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 18,151 15,018 14,438 13,359 16,740 13,568 10,730 9.14%
PBT 1,458 1,217 998 681 2,409 1,688 1,344 1.36%
Tax -387 -405 -285 -172 -676 -367 -315 3.48%
NP 1,071 812 713 509 1,733 1,321 1,029 0.66%
-
NP to SH 1,071 812 713 509 1,733 1,321 1,029 0.66%
-
Tax Rate 26.54% 33.28% 28.56% 25.26% 28.06% 21.74% 23.44% -
Total Cost 17,080 14,206 13,725 12,850 15,007 12,247 9,701 9.87%
-
Net Worth 80,324 77,239 75,261 72,292 69,238 68,921 50,764 7.94%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 80,324 77,239 75,261 72,292 69,238 68,921 50,764 7.94%
NOSH 191,249 198,048 198,055 195,384 40,969 41,024 34,300 33.12%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.90% 5.41% 4.94% 3.81% 10.35% 9.74% 9.59% -
ROE 1.33% 1.05% 0.95% 0.70% 2.50% 1.92% 2.03% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 9.49 7.58 7.29 6.84 40.86 33.07 31.28 -18.01%
EPS 0.56 0.41 0.36 0.26 4.23 3.22 3.00 -24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.39 0.38 0.37 1.69 1.68 1.48 -18.91%
Adjusted Per Share Value based on latest NOSH - 195,384
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 9.22 7.63 7.34 6.79 8.51 6.89 5.45 9.14%
EPS 0.54 0.41 0.36 0.26 0.88 0.67 0.52 0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4082 0.3925 0.3824 0.3673 0.3518 0.3502 0.2579 7.94%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.22 0.34 0.28 0.36 0.34 0.21 0.35 -
P/RPS 2.32 4.48 3.84 5.27 0.83 0.63 1.12 12.89%
P/EPS 39.29 82.93 77.78 138.19 8.04 6.52 11.67 22.40%
EY 2.55 1.21 1.29 0.72 12.44 15.33 8.57 -18.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.87 0.74 0.97 0.20 0.13 0.24 13.74%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 23/05/07 29/05/06 30/05/05 21/05/04 28/05/03 28/05/02 -
Price 0.23 0.31 0.25 0.29 0.26 0.29 0.35 -
P/RPS 2.42 4.09 3.43 4.24 0.64 0.88 1.12 13.68%
P/EPS 41.07 75.61 69.44 111.32 6.15 9.01 11.67 23.30%
EY 2.43 1.32 1.44 0.90 16.27 11.10 8.57 -18.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.66 0.78 0.15 0.17 0.24 14.80%

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