[CAMRES] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.49%
YoY- 18.81%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 60,436 79,471 67,995 64,028 58,579 59,024 55,251 1.50%
PBT 4,632 6,610 4,393 4,526 3,260 7,569 7,353 -7.40%
Tax -2,000 -2,240 -970 -1,501 -714 -1,764 -1,746 2.28%
NP 2,632 4,370 3,423 3,025 2,546 5,805 5,607 -11.83%
-
NP to SH 2,632 4,370 3,423 3,025 2,546 5,805 5,607 -11.83%
-
Tax Rate 43.18% 33.89% 22.08% 33.16% 21.90% 23.31% 23.75% -
Total Cost 57,804 75,101 64,572 61,003 56,033 53,219 49,644 2.56%
-
Net Worth 83,431 78,388 79,037 76,699 73,768 71,290 66,395 3.87%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 20 985 1,644 3,100 -
Div Payout % - - - 0.67% 38.72% 28.32% 55.30% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 83,431 78,388 79,037 76,699 73,768 71,290 66,395 3.87%
NOSH 181,372 182,298 197,592 196,666 199,375 40,971 40,984 28.10%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.36% 5.50% 5.03% 4.72% 4.35% 9.83% 10.15% -
ROE 3.15% 5.57% 4.33% 3.94% 3.45% 8.14% 8.44% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 33.32 43.59 34.41 32.56 29.38 144.06 134.81 -20.76%
EPS 1.45 2.40 1.73 1.54 1.28 14.17 13.68 -31.18%
DPS 0.00 0.00 0.00 0.01 0.49 4.00 7.57 -
NAPS 0.46 0.43 0.40 0.39 0.37 1.74 1.62 -18.91%
Adjusted Per Share Value based on latest NOSH - 196,666
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 30.71 40.38 34.55 32.53 29.77 29.99 28.07 1.50%
EPS 1.34 2.22 1.74 1.54 1.29 2.95 2.85 -11.80%
DPS 0.00 0.00 0.00 0.01 0.50 0.84 1.58 -
NAPS 0.4239 0.3983 0.4016 0.3897 0.3748 0.3622 0.3374 3.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.18 0.20 0.27 0.29 0.32 0.32 0.32 -
P/RPS 0.54 0.46 0.78 0.89 1.09 0.22 0.24 14.45%
P/EPS 12.40 8.34 15.59 18.85 25.06 2.26 2.34 32.00%
EY 8.06 11.99 6.42 5.30 3.99 44.28 42.75 -24.25%
DY 0.00 0.00 0.00 0.04 1.55 12.50 23.64 -
P/NAPS 0.39 0.47 0.68 0.74 0.86 0.18 0.20 11.76%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 27/11/08 21/11/07 27/11/06 30/11/05 24/11/04 19/11/03 -
Price 0.19 0.17 0.26 0.30 0.25 0.38 0.33 -
P/RPS 0.57 0.39 0.76 0.92 0.85 0.26 0.24 15.49%
P/EPS 13.09 7.09 15.01 19.50 19.58 2.68 2.41 32.54%
EY 7.64 14.10 6.66 5.13 5.11 37.29 41.46 -24.54%
DY 0.00 0.00 0.00 0.03 1.98 10.53 22.93 -
P/NAPS 0.41 0.40 0.65 0.77 0.68 0.22 0.20 12.69%

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