[CAMRES] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -69.65%
YoY- 146.65%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 47,009 62,105 43,317 52,970 51,642 35,560 18,582 16.72%
PBT 546 502 864 1,386 647 492 821 -6.56%
Tax -156 -263 -356 -503 -211 -196 -497 -17.55%
NP 390 239 508 883 436 296 324 3.13%
-
NP to SH 390 239 508 883 358 283 324 3.13%
-
Tax Rate 28.57% 52.39% 41.20% 36.29% 32.61% 39.84% 60.54% -
Total Cost 46,619 61,866 42,809 52,087 51,206 35,264 18,258 16.90%
-
Net Worth 107,465 102,626 103,553 95,364 94,869 91,974 59,014 10.50%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 107,465 102,626 103,553 95,364 94,869 91,974 59,014 10.50%
NOSH 196,800 196,800 195,384 176,600 178,999 176,875 115,714 9.25%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.83% 0.38% 1.17% 1.67% 0.84% 0.83% 1.74% -
ROE 0.36% 0.23% 0.49% 0.93% 0.38% 0.31% 0.55% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.50 32.07 22.17 29.99 28.85 20.10 16.06 7.28%
EPS 0.20 0.12 0.26 0.50 0.20 0.16 0.28 -5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.53 0.53 0.54 0.53 0.52 0.51 1.57%
Adjusted Per Share Value based on latest NOSH - 176,600
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 23.89 31.56 22.01 26.92 26.24 18.07 9.44 16.72%
EPS 0.20 0.12 0.26 0.45 0.18 0.14 0.16 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5461 0.5215 0.5262 0.4846 0.4821 0.4674 0.2999 10.50%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.35 0.30 0.295 0.38 0.225 0.21 0.22 -
P/RPS 1.43 0.94 1.33 1.27 0.78 1.04 1.37 0.71%
P/EPS 172.22 243.06 113.46 76.00 112.50 131.25 78.57 13.96%
EY 0.58 0.41 0.88 1.32 0.89 0.76 1.27 -12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.56 0.70 0.42 0.40 0.43 6.56%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 23/05/17 27/05/16 28/05/15 30/05/14 30/05/13 31/05/12 -
Price 0.29 0.30 0.39 0.38 0.295 0.215 0.20 -
P/RPS 1.18 0.94 1.76 1.27 1.02 1.07 1.25 -0.95%
P/EPS 142.70 243.06 150.00 76.00 147.50 134.38 71.43 12.21%
EY 0.70 0.41 0.67 1.32 0.68 0.74 1.40 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.74 0.70 0.56 0.41 0.39 4.90%

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