[CAMRES] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.88%
YoY- -14.49%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 89,475 70,042 67,441 64,737 78,278 65,489 60,344 6.77%
PBT 3,973 5,677 7,137 5,215 6,003 4,360 3,886 0.36%
Tax -1,270 -1,953 -1,901 -1,922 -2,152 -1,237 -991 4.21%
NP 2,703 3,724 5,236 3,293 3,851 3,123 2,895 -1.13%
-
NP to SH 2,703 3,724 5,236 3,293 3,851 3,123 2,895 -1.13%
-
Tax Rate 31.97% 34.40% 26.64% 36.86% 35.85% 28.37% 25.50% -
Total Cost 86,772 66,318 62,205 61,444 74,427 62,366 57,449 7.10%
-
Net Worth 91,799 88,332 86,236 82,071 78,539 79,111 77,274 2.90%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 20 -
Div Payout % - - - - - - 0.70% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 91,799 88,332 86,236 82,071 78,539 79,111 77,274 2.90%
NOSH 179,999 180,270 179,659 182,380 187,000 197,777 198,139 -1.58%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.02% 5.32% 7.76% 5.09% 4.92% 4.77% 4.80% -
ROE 2.94% 4.22% 6.07% 4.01% 4.90% 3.95% 3.75% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 49.71 38.85 37.54 35.50 41.86 33.11 30.46 8.49%
EPS 1.50 2.07 2.91 1.81 2.06 1.58 1.46 0.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.51 0.49 0.48 0.45 0.42 0.40 0.39 4.56%
Adjusted Per Share Value based on latest NOSH - 182,380
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 45.46 35.59 34.27 32.89 39.78 33.28 30.66 6.77%
EPS 1.37 1.89 2.66 1.67 1.96 1.59 1.47 -1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.4665 0.4488 0.4382 0.417 0.3991 0.402 0.3927 2.90%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.20 0.22 0.21 0.20 0.22 0.30 0.26 -
P/RPS 0.40 0.57 0.56 0.56 0.53 0.91 0.85 -11.79%
P/EPS 13.32 10.65 7.21 11.08 10.68 19.00 17.79 -4.70%
EY 7.51 9.39 13.88 9.03 9.36 5.26 5.62 4.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.39 0.45 0.44 0.44 0.52 0.75 0.67 -8.61%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 29/08/11 27/08/10 26/08/09 29/08/08 22/08/07 21/08/06 -
Price 0.20 0.21 0.25 0.19 0.19 0.26 0.25 -
P/RPS 0.40 0.54 0.67 0.54 0.45 0.79 0.82 -11.26%
P/EPS 13.32 10.17 8.58 10.52 9.23 16.47 17.11 -4.08%
EY 7.51 9.84 11.66 9.50 10.84 6.07 5.84 4.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.39 0.43 0.52 0.42 0.45 0.65 0.64 -7.91%

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