[CAMRES] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 60.7%
YoY- -30.97%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 196,117 207,404 219,487 142,711 110,801 71,472 68,079 19.26%
PBT 6,116 8,274 6,568 1,808 2,388 6,502 6,880 -1.94%
Tax 194 -1,643 -1,462 -878 -1,061 -2,106 -1,841 -
NP 6,310 6,631 5,106 930 1,327 4,396 5,039 3.81%
-
NP to SH 6,310 6,596 4,697 916 1,327 4,396 5,039 3.81%
-
Tax Rate -3.17% 19.86% 22.26% 48.56% 44.43% 32.39% 26.76% -
Total Cost 189,807 200,773 214,381 141,781 109,474 67,076 63,040 20.14%
-
Net Worth 104,362 98,872 97,090 91,619 0 88,607 89,180 2.65%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 104,362 98,872 97,090 91,619 0 88,607 89,180 2.65%
NOSH 193,263 193,867 176,528 176,190 180,588 177,215 181,999 1.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.22% 3.20% 2.33% 0.65% 1.20% 6.15% 7.40% -
ROE 6.05% 6.67% 4.84% 1.00% 0.00% 4.96% 5.65% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 101.48 106.98 124.33 81.00 61.36 40.33 37.41 18.07%
EPS 3.26 3.40 2.66 0.52 0.73 2.48 2.77 2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.55 0.52 0.00 0.50 0.49 1.63%
Adjusted Per Share Value based on latest NOSH - 176,190
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 99.65 105.39 111.53 72.52 56.30 36.32 34.59 19.26%
EPS 3.21 3.35 2.39 0.47 0.67 2.23 2.56 3.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5303 0.5024 0.4933 0.4655 0.00 0.4502 0.4532 2.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.33 0.32 0.33 0.215 0.20 0.20 0.24 -
P/RPS 0.33 0.30 0.27 0.27 0.33 0.50 0.64 -10.44%
P/EPS 10.11 9.41 12.40 41.35 27.22 8.06 8.67 2.59%
EY 9.89 10.63 8.06 2.42 3.67 12.40 11.54 -2.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.60 0.41 0.00 0.40 0.49 3.71%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 26/11/14 28/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.32 0.30 0.315 0.215 0.20 0.23 0.25 -
P/RPS 0.32 0.28 0.25 0.27 0.33 0.57 0.67 -11.57%
P/EPS 9.80 8.82 11.84 41.35 27.22 9.27 9.03 1.37%
EY 10.20 11.34 8.45 2.42 3.67 10.79 11.07 -1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.57 0.41 0.00 0.46 0.51 2.45%

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