[CAMRES] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 51.16%
YoY- 414.21%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 231,894 202,961 203,825 202,917 142,265 89,475 70,042 22.06%
PBT 5,028 6,450 8,422 4,935 1,299 3,973 5,677 -2.00%
Tax -2,702 477 -1,444 -1,861 -715 -1,270 -1,953 5.55%
NP 2,326 6,927 6,978 3,074 584 2,703 3,724 -7.53%
-
NP to SH 2,326 6,927 6,677 2,931 570 2,703 3,724 -7.53%
-
Tax Rate 53.74% -7.40% 17.15% 37.71% 55.04% 31.97% 34.40% -
Total Cost 229,568 196,034 196,847 199,843 141,681 86,772 66,318 22.96%
-
Net Worth 103,627 102,931 92,058 95,455 90,711 91,799 88,332 2.69%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 1,932 - - - - - - -
Div Payout % 83.09% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 103,627 102,931 92,058 95,455 90,711 91,799 88,332 2.69%
NOSH 196,800 194,210 184,117 176,769 174,444 179,999 180,270 1.47%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.00% 3.41% 3.42% 1.51% 0.41% 3.02% 5.32% -
ROE 2.24% 6.73% 7.25% 3.07% 0.63% 2.94% 4.22% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 120.84 104.51 110.70 114.79 81.55 49.71 38.85 20.79%
EPS 1.21 3.57 3.63 1.66 0.33 1.50 2.07 -8.55%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.50 0.54 0.52 0.51 0.49 1.63%
Adjusted Per Share Value based on latest NOSH - 176,769
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 117.83 103.13 103.57 103.11 72.29 45.46 35.59 22.06%
EPS 1.18 3.52 3.39 1.49 0.29 1.37 1.89 -7.54%
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5266 0.523 0.4678 0.485 0.4609 0.4665 0.4488 2.69%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.295 0.31 0.30 0.275 0.21 0.20 0.22 -
P/RPS 0.24 0.30 0.27 0.24 0.26 0.40 0.57 -13.41%
P/EPS 24.34 8.69 8.27 16.59 64.27 13.32 10.65 14.75%
EY 4.11 11.51 12.09 6.03 1.56 7.51 9.39 -12.85%
DY 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.60 0.51 0.40 0.39 0.45 3.39%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 30/08/16 26/08/15 26/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.285 0.31 0.245 0.335 0.195 0.20 0.21 -
P/RPS 0.24 0.30 0.22 0.29 0.24 0.40 0.54 -12.63%
P/EPS 23.51 8.69 6.76 20.20 59.68 13.32 10.17 14.97%
EY 4.25 11.51 14.80 4.95 1.68 7.51 9.84 -13.04%
DY 3.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.49 0.62 0.38 0.39 0.43 3.54%

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