[CAMRES] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.14%
YoY- -20.42%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Revenue 64,737 78,278 65,489 60,344 58,592 54,255 58,766 1.95%
PBT 5,215 6,003 4,360 3,886 4,507 9,718 6,344 -3.84%
Tax -1,922 -2,152 -1,237 -991 -869 -1,898 -1,727 2.16%
NP 3,293 3,851 3,123 2,895 3,638 7,820 4,617 -6.53%
-
NP to SH 3,293 3,851 3,123 2,895 3,638 7,820 4,617 -6.53%
-
Tax Rate 36.86% 35.85% 28.37% 25.50% 19.28% 19.53% 27.22% -
Total Cost 61,444 74,427 62,366 57,449 54,954 46,435 54,149 2.55%
-
Net Worth 82,071 78,539 79,111 77,274 72,967 68,181 70,946 2.95%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Div - - - 20 985 3,100 1,644 -
Div Payout % - - - 0.70% 27.09% 39.65% 35.61% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Net Worth 82,071 78,539 79,111 77,274 72,967 68,181 70,946 2.95%
NOSH 182,380 187,000 197,777 198,139 197,209 41,073 41,009 34.75%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
NP Margin 5.09% 4.92% 4.77% 4.80% 6.21% 14.41% 7.86% -
ROE 4.01% 4.90% 3.95% 3.75% 4.99% 11.47% 6.51% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
RPS 35.50 41.86 33.11 30.46 29.71 132.09 143.30 -24.34%
EPS 1.81 2.06 1.58 1.46 1.84 19.04 11.26 -30.60%
DPS 0.00 0.00 0.00 0.01 0.50 7.55 4.00 -
NAPS 0.45 0.42 0.40 0.39 0.37 1.66 1.73 -23.59%
Adjusted Per Share Value based on latest NOSH - 198,139
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
RPS 32.89 39.78 33.28 30.66 29.77 27.57 29.86 1.95%
EPS 1.67 1.96 1.59 1.47 1.85 3.97 2.35 -6.60%
DPS 0.00 0.00 0.00 0.01 0.50 1.58 0.84 -
NAPS 0.417 0.3991 0.402 0.3927 0.3708 0.3465 0.3605 2.95%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/03 30/06/04 -
Price 0.20 0.22 0.30 0.26 0.26 0.28 0.26 -
P/RPS 0.56 0.53 0.91 0.85 0.88 0.21 0.18 25.46%
P/EPS 11.08 10.68 19.00 17.79 14.09 1.47 2.31 36.80%
EY 9.03 9.36 5.26 5.62 7.10 68.00 43.30 -26.90%
DY 0.00 0.00 0.00 0.04 1.92 26.96 15.38 -
P/NAPS 0.44 0.52 0.75 0.67 0.70 0.17 0.15 23.99%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/04 CAGR
Date 26/08/09 29/08/08 22/08/07 21/08/06 19/08/05 29/08/03 30/08/04 -
Price 0.19 0.19 0.26 0.25 0.27 0.32 0.30 -
P/RPS 0.54 0.45 0.79 0.82 0.91 0.24 0.21 20.77%
P/EPS 10.52 9.23 16.47 17.11 14.64 1.68 2.66 31.63%
EY 9.50 10.84 6.07 5.84 6.83 59.50 37.53 -24.01%
DY 0.00 0.00 0.00 0.04 1.85 23.59 13.33 -
P/NAPS 0.42 0.45 0.65 0.64 0.73 0.19 0.17 19.81%

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