[CAMRES] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 18.43%
YoY- 59.0%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 142,265 89,475 70,042 67,441 64,737 78,278 65,489 13.78%
PBT 1,299 3,973 5,677 7,137 5,215 6,003 4,360 -18.26%
Tax -715 -1,270 -1,953 -1,901 -1,922 -2,152 -1,237 -8.72%
NP 584 2,703 3,724 5,236 3,293 3,851 3,123 -24.36%
-
NP to SH 570 2,703 3,724 5,236 3,293 3,851 3,123 -24.66%
-
Tax Rate 55.04% 31.97% 34.40% 26.64% 36.86% 35.85% 28.37% -
Total Cost 141,681 86,772 66,318 62,205 61,444 74,427 62,366 14.64%
-
Net Worth 90,711 91,799 88,332 86,236 82,071 78,539 79,111 2.30%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 90,711 91,799 88,332 86,236 82,071 78,539 79,111 2.30%
NOSH 174,444 179,999 180,270 179,659 182,380 187,000 197,777 -2.06%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.41% 3.02% 5.32% 7.76% 5.09% 4.92% 4.77% -
ROE 0.63% 2.94% 4.22% 6.07% 4.01% 4.90% 3.95% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 81.55 49.71 38.85 37.54 35.50 41.86 33.11 16.19%
EPS 0.33 1.50 2.07 2.91 1.81 2.06 1.58 -22.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.49 0.48 0.45 0.42 0.40 4.46%
Adjusted Per Share Value based on latest NOSH - 179,659
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 72.29 45.46 35.59 34.27 32.89 39.78 33.28 13.78%
EPS 0.29 1.37 1.89 2.66 1.67 1.96 1.59 -24.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4609 0.4665 0.4488 0.4382 0.417 0.3991 0.402 2.30%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.21 0.20 0.22 0.21 0.20 0.22 0.30 -
P/RPS 0.26 0.40 0.57 0.56 0.56 0.53 0.91 -18.82%
P/EPS 64.27 13.32 10.65 7.21 11.08 10.68 19.00 22.49%
EY 1.56 7.51 9.39 13.88 9.03 9.36 5.26 -18.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.45 0.44 0.44 0.52 0.75 -9.93%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 29/08/11 27/08/10 26/08/09 29/08/08 22/08/07 -
Price 0.195 0.20 0.21 0.25 0.19 0.19 0.26 -
P/RPS 0.24 0.40 0.54 0.67 0.54 0.45 0.79 -17.99%
P/EPS 59.68 13.32 10.17 8.58 10.52 9.23 16.47 23.90%
EY 1.68 7.51 9.84 11.66 9.50 10.84 6.07 -19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.43 0.52 0.42 0.45 0.65 -8.55%

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