[CAMRES] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -51.09%
YoY- -83.76%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 212,247 214,308 159,573 123,974 70,505 69,853 62,758 22.50%
PBT 6,759 8,842 3,117 1,857 5,687 5,794 5,598 3.18%
Tax 431 -1,724 -1,238 -1,208 -1,691 -1,661 -1,418 -
NP 7,190 7,118 1,879 649 3,996 4,133 4,180 9.45%
-
NP to SH 7,190 6,675 1,864 649 3,996 4,133 4,180 9.45%
-
Tax Rate -6.38% 19.50% 39.72% 65.05% 29.73% 28.67% 25.33% -
Total Cost 205,057 207,190 157,694 123,325 66,509 65,720 58,578 23.21%
-
Net Worth 102,666 101,105 94,460 92,975 90,701 87,903 85,135 3.16%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 102,666 101,105 94,460 92,975 90,701 87,903 85,135 3.16%
NOSH 193,709 177,378 196,800 178,800 177,846 179,393 181,140 1.12%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.39% 3.32% 1.18% 0.52% 5.67% 5.92% 6.66% -
ROE 7.00% 6.60% 1.97% 0.70% 4.41% 4.70% 4.91% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 109.57 120.82 89.53 69.34 39.64 38.94 34.65 21.14%
EPS 3.71 3.76 1.05 0.36 2.25 2.30 2.31 8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.57 0.53 0.52 0.51 0.49 0.47 2.02%
Adjusted Per Share Value based on latest NOSH - 178,800
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 107.85 108.90 81.08 62.99 35.83 35.49 31.89 22.50%
EPS 3.65 3.39 0.95 0.33 2.03 2.10 2.12 9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5217 0.5137 0.48 0.4724 0.4609 0.4467 0.4326 3.16%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.30 0.28 0.24 0.22 0.22 0.22 0.21 -
P/RPS 0.27 0.23 0.27 0.32 0.55 0.56 0.61 -12.69%
P/EPS 8.08 7.44 22.95 60.61 9.79 9.55 9.10 -1.96%
EY 12.37 13.44 4.36 1.65 10.21 10.47 10.99 1.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.45 0.42 0.43 0.45 0.45 4.01%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.29 0.335 0.22 0.195 0.23 0.24 0.22 -
P/RPS 0.26 0.28 0.25 0.28 0.58 0.62 0.63 -13.70%
P/EPS 7.81 8.90 21.04 53.72 10.24 10.42 9.53 -3.26%
EY 12.80 11.23 4.75 1.86 9.77 9.60 10.49 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.42 0.38 0.45 0.49 0.47 2.65%

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