[CAMRES] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.25%
YoY- -78.91%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 202,961 203,825 202,917 142,265 89,475 70,042 67,441 20.13%
PBT 6,450 8,422 4,935 1,299 3,973 5,677 7,137 -1.67%
Tax 477 -1,444 -1,861 -715 -1,270 -1,953 -1,901 -
NP 6,927 6,978 3,074 584 2,703 3,724 5,236 4.77%
-
NP to SH 6,927 6,677 2,931 570 2,703 3,724 5,236 4.77%
-
Tax Rate -7.40% 17.15% 37.71% 55.04% 31.97% 34.40% 26.64% -
Total Cost 196,034 196,847 199,843 141,681 86,772 66,318 62,205 21.06%
-
Net Worth 102,931 92,058 95,455 90,711 91,799 88,332 86,236 2.99%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 102,931 92,058 95,455 90,711 91,799 88,332 86,236 2.99%
NOSH 194,210 184,117 176,769 174,444 179,999 180,270 179,659 1.30%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.41% 3.42% 1.51% 0.41% 3.02% 5.32% 7.76% -
ROE 6.73% 7.25% 3.07% 0.63% 2.94% 4.22% 6.07% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 104.51 110.70 114.79 81.55 49.71 38.85 37.54 18.58%
EPS 3.57 3.63 1.66 0.33 1.50 2.07 2.91 3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.50 0.54 0.52 0.51 0.49 0.48 1.66%
Adjusted Per Share Value based on latest NOSH - 174,444
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 103.13 103.57 103.11 72.29 45.46 35.59 34.27 20.13%
EPS 3.52 3.39 1.49 0.29 1.37 1.89 2.66 4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.523 0.4678 0.485 0.4609 0.4665 0.4488 0.4382 2.98%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.31 0.30 0.275 0.21 0.20 0.22 0.21 -
P/RPS 0.30 0.27 0.24 0.26 0.40 0.57 0.56 -9.87%
P/EPS 8.69 8.27 16.59 64.27 13.32 10.65 7.21 3.15%
EY 11.51 12.09 6.03 1.56 7.51 9.39 13.88 -3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.51 0.40 0.39 0.45 0.44 4.70%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 26/08/14 30/08/13 30/08/12 29/08/11 27/08/10 -
Price 0.31 0.245 0.335 0.195 0.20 0.21 0.25 -
P/RPS 0.30 0.22 0.29 0.24 0.40 0.54 0.67 -12.52%
P/EPS 8.69 6.76 20.20 59.68 13.32 10.17 8.58 0.21%
EY 11.51 14.80 4.95 1.68 7.51 9.84 11.66 -0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.62 0.38 0.39 0.43 0.52 1.83%

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