[CAMRES] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 24.38%
YoY- 1.18%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 CAGR
Revenue 65,489 60,344 58,592 58,766 35,692 12.89%
PBT 4,360 3,886 4,507 6,344 5,686 -5.16%
Tax -1,237 -991 -869 -1,727 -1,196 0.67%
NP 3,123 2,895 3,638 4,617 4,490 -7.00%
-
NP to SH 3,123 2,895 3,638 4,617 4,563 -7.29%
-
Tax Rate 28.37% 25.50% 19.28% 27.22% 21.03% -
Total Cost 62,366 57,449 54,954 54,149 31,202 14.84%
-
Net Worth 79,111 77,274 72,967 70,946 40,880 14.10%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 CAGR
Div - 20 985 1,644 - -
Div Payout % - 0.70% 27.09% 35.61% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 CAGR
Net Worth 79,111 77,274 72,967 70,946 40,880 14.10%
NOSH 197,777 198,139 197,209 41,009 40,880 37.04%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 CAGR
NP Margin 4.77% 4.80% 6.21% 7.86% 12.58% -
ROE 3.95% 3.75% 4.99% 6.51% 11.16% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 CAGR
RPS 33.11 30.46 29.71 143.30 87.31 -17.61%
EPS 1.58 1.46 1.84 11.26 11.16 -32.34%
DPS 0.00 0.01 0.50 4.00 0.00 -
NAPS 0.40 0.39 0.37 1.73 1.00 -16.73%
Adjusted Per Share Value based on latest NOSH - 41,009
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 CAGR
RPS 33.28 30.66 29.77 29.86 18.14 12.89%
EPS 1.59 1.47 1.85 2.35 2.32 -7.27%
DPS 0.00 0.01 0.50 0.84 0.00 -
NAPS 0.402 0.3927 0.3708 0.3605 0.2077 14.11%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 28/06/02 -
Price 0.30 0.26 0.26 0.26 0.32 -
P/RPS 0.91 0.85 0.88 0.18 0.37 19.70%
P/EPS 19.00 17.79 14.09 2.31 2.87 45.90%
EY 5.26 5.62 7.10 43.30 34.88 -31.48%
DY 0.00 0.04 1.92 15.38 0.00 -
P/NAPS 0.75 0.67 0.70 0.15 0.32 18.56%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/02 CAGR
Date 22/08/07 21/08/06 19/08/05 30/08/04 - -
Price 0.26 0.25 0.27 0.30 0.00 -
P/RPS 0.79 0.82 0.91 0.21 0.00 -
P/EPS 16.47 17.11 14.64 2.66 0.00 -
EY 6.07 5.84 6.83 37.53 0.00 -
DY 0.00 0.04 1.85 13.33 0.00 -
P/NAPS 0.65 0.64 0.73 0.17 0.00 -

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