[CAMRES] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -28.3%
YoY- -23.37%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 64,028 58,579 59,024 55,251 48,154 0 -
PBT 4,526 3,260 7,569 7,353 8,865 0 -
Tax -1,501 -714 -1,764 -1,746 -1,621 0 -
NP 3,025 2,546 5,805 5,607 7,244 0 -
-
NP to SH 3,025 2,546 5,805 5,607 7,317 0 -
-
Tax Rate 33.16% 21.90% 23.31% 23.75% 18.29% - -
Total Cost 61,003 56,033 53,219 49,644 40,910 0 -
-
Net Worth 76,699 73,768 71,290 66,395 62,476 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 20 985 1,644 3,100 - - -
Div Payout % 0.67% 38.72% 28.32% 55.30% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 76,699 73,768 71,290 66,395 62,476 0 -
NOSH 196,666 199,375 40,971 40,984 39,342 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.72% 4.35% 9.83% 10.15% 15.04% 0.00% -
ROE 3.94% 3.45% 8.14% 8.44% 11.71% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 32.56 29.38 144.06 134.81 122.40 0.00 -
EPS 1.54 1.28 14.17 13.68 18.60 0.00 -
DPS 0.01 0.49 4.00 7.57 0.00 0.00 -
NAPS 0.39 0.37 1.74 1.62 1.588 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,984
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 32.53 29.77 29.99 28.07 24.47 0.00 -
EPS 1.54 1.29 2.95 2.85 3.72 0.00 -
DPS 0.01 0.50 0.84 1.58 0.00 0.00 -
NAPS 0.3897 0.3748 0.3622 0.3374 0.3175 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.29 0.32 0.32 0.32 0.28 0.00 -
P/RPS 0.89 1.09 0.22 0.24 0.23 0.00 -
P/EPS 18.85 25.06 2.26 2.34 1.51 0.00 -
EY 5.30 3.99 44.28 42.75 66.42 0.00 -
DY 0.04 1.55 12.50 23.64 0.00 0.00 -
P/NAPS 0.74 0.86 0.18 0.20 0.18 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/06 30/11/05 24/11/04 19/11/03 19/11/02 - -
Price 0.30 0.25 0.38 0.33 0.26 0.00 -
P/RPS 0.92 0.85 0.26 0.24 0.21 0.00 -
P/EPS 19.50 19.58 2.68 2.41 1.40 0.00 -
EY 5.13 5.11 37.29 41.46 71.53 0.00 -
DY 0.03 1.98 10.53 22.93 0.00 0.00 -
P/NAPS 0.77 0.68 0.22 0.20 0.16 0.00 -

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