[CAMRES] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 103.49%
YoY- 187.21%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 202,578 212,247 214,308 159,573 123,974 70,505 69,853 19.39%
PBT 4,588 6,759 8,842 3,117 1,857 5,687 5,794 -3.81%
Tax -2,395 431 -1,724 -1,238 -1,208 -1,691 -1,661 6.28%
NP 2,193 7,190 7,118 1,879 649 3,996 4,133 -10.01%
-
NP to SH 2,193 7,190 6,675 1,864 649 3,996 4,133 -10.01%
-
Tax Rate 52.20% -6.38% 19.50% 39.72% 65.05% 29.73% 28.67% -
Total Cost 200,385 205,057 207,190 157,694 123,325 66,509 65,720 20.39%
-
Net Worth 102,048 102,666 101,105 94,460 92,975 90,701 87,903 2.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 102,048 102,666 101,105 94,460 92,975 90,701 87,903 2.51%
NOSH 192,544 193,709 177,378 196,800 178,800 177,846 179,393 1.18%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.08% 3.39% 3.32% 1.18% 0.52% 5.67% 5.92% -
ROE 2.15% 7.00% 6.60% 1.97% 0.70% 4.41% 4.70% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 105.21 109.57 120.82 89.53 69.34 39.64 38.94 17.99%
EPS 1.14 3.71 3.76 1.05 0.36 2.25 2.30 -11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.57 0.53 0.52 0.51 0.49 1.31%
Adjusted Per Share Value based on latest NOSH - 178,227
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 102.94 107.85 108.90 81.08 62.99 35.83 35.49 19.40%
EPS 1.11 3.65 3.39 0.95 0.33 2.03 2.10 -10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5185 0.5217 0.5137 0.48 0.4724 0.4609 0.4467 2.51%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.285 0.30 0.28 0.24 0.22 0.22 0.22 -
P/RPS 0.27 0.27 0.23 0.27 0.32 0.55 0.56 -11.43%
P/EPS 25.02 8.08 7.44 22.95 60.61 9.79 9.55 17.39%
EY 4.00 12.37 13.44 4.36 1.65 10.21 10.47 -14.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.49 0.45 0.42 0.43 0.45 3.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.29 0.29 0.335 0.22 0.195 0.23 0.24 -
P/RPS 0.28 0.26 0.28 0.25 0.28 0.58 0.62 -12.39%
P/EPS 25.46 7.81 8.90 21.04 53.72 10.24 10.42 16.03%
EY 3.93 12.80 11.23 4.75 1.86 9.77 9.60 -13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.59 0.42 0.38 0.45 0.49 1.94%

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