[CAMRES] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 12.48%
YoY- -58.86%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 65,214 60,633 55,316 57,728 53,402 23,731 22.39%
PBT 4,257 3,881 5,485 5,240 10,995 3,329 5.03%
Tax -1,172 -990 -948 -1,528 -1,973 -883 5.82%
NP 3,085 2,891 4,537 3,712 9,022 2,446 4.74%
-
NP to SH 3,085 2,891 4,537 3,712 9,022 2,519 4.13%
-
Tax Rate 27.53% 25.51% 17.28% 29.16% 17.94% 26.52% -
Total Cost 62,129 57,742 50,779 54,016 44,380 21,285 23.87%
-
Net Worth 77,239 75,261 72,292 69,238 68,921 34,300 17.61%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 20 985 1,644 3,100 - -
Div Payout % - 0.70% 21.73% 44.29% 34.37% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 77,239 75,261 72,292 69,238 68,921 34,300 17.61%
NOSH 198,048 198,055 195,384 40,969 41,024 34,300 41.97%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.73% 4.77% 8.20% 6.43% 16.89% 10.31% -
ROE 3.99% 3.84% 6.28% 5.36% 13.09% 7.34% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 32.93 30.61 28.31 140.91 130.17 69.19 -13.79%
EPS 1.56 1.46 2.32 9.06 21.99 7.34 -26.62%
DPS 0.00 0.01 0.50 4.00 7.56 0.00 -
NAPS 0.39 0.38 0.37 1.69 1.68 1.00 -17.15%
Adjusted Per Share Value based on latest NOSH - 40,969
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 33.14 30.81 28.11 29.33 27.14 12.06 22.39%
EPS 1.57 1.47 2.31 1.89 4.58 1.28 4.16%
DPS 0.00 0.01 0.50 0.84 1.58 0.00 -
NAPS 0.3925 0.3824 0.3673 0.3518 0.3502 0.1743 17.61%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.34 0.28 0.36 0.34 0.21 0.35 -
P/RPS 1.03 0.91 1.27 0.24 0.16 0.51 15.08%
P/EPS 21.83 19.18 15.50 3.75 0.95 4.77 35.52%
EY 4.58 5.21 6.45 26.65 104.72 20.98 -26.22%
DY 0.00 0.04 1.40 11.76 35.99 0.00 -
P/NAPS 0.87 0.74 0.97 0.20 0.13 0.35 19.96%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/07 29/05/06 30/05/05 21/05/04 28/05/03 - -
Price 0.31 0.25 0.29 0.26 0.29 0.00 -
P/RPS 0.94 0.82 1.02 0.18 0.22 0.00 -
P/EPS 19.90 17.13 12.49 2.87 1.32 0.00 -
EY 5.02 5.84 8.01 34.85 75.83 0.00 -
DY 0.00 0.04 1.74 15.38 26.06 0.00 -
P/NAPS 0.79 0.66 0.78 0.15 0.17 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