[CAMRES] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 7.59%
YoY- -36.28%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 69,075 74,942 65,214 60,633 55,316 57,728 53,402 4.37%
PBT 5,719 5,775 4,257 3,881 5,485 5,240 10,995 -10.31%
Tax -2,257 -1,969 -1,172 -990 -948 -1,528 -1,973 2.26%
NP 3,462 3,806 3,085 2,891 4,537 3,712 9,022 -14.74%
-
NP to SH 3,462 3,806 3,085 2,891 4,537 3,712 9,022 -14.74%
-
Tax Rate 39.46% 34.10% 27.53% 25.51% 17.28% 29.16% 17.94% -
Total Cost 65,613 71,136 62,129 57,742 50,779 54,016 44,380 6.72%
-
Net Worth 81,613 80,324 77,239 75,261 72,292 69,238 68,921 2.85%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - 20 985 1,644 3,100 -
Div Payout % - - - 0.70% 21.73% 44.29% 34.37% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 81,613 80,324 77,239 75,261 72,292 69,238 68,921 2.85%
NOSH 181,363 191,249 198,048 198,055 195,384 40,969 41,024 28.08%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.01% 5.08% 4.73% 4.77% 8.20% 6.43% 16.89% -
ROE 4.24% 4.74% 3.99% 3.84% 6.28% 5.36% 13.09% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 38.09 39.19 32.93 30.61 28.31 140.91 130.17 -18.50%
EPS 1.91 1.99 1.56 1.46 2.32 9.06 21.99 -33.42%
DPS 0.00 0.00 0.00 0.01 0.50 4.00 7.56 -
NAPS 0.45 0.42 0.39 0.38 0.37 1.69 1.68 -19.69%
Adjusted Per Share Value based on latest NOSH - 198,055
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 35.10 38.08 33.14 30.81 28.11 29.33 27.14 4.37%
EPS 1.76 1.93 1.57 1.47 2.31 1.89 4.58 -14.72%
DPS 0.00 0.00 0.00 0.01 0.50 0.84 1.58 -
NAPS 0.4147 0.4082 0.3925 0.3824 0.3673 0.3518 0.3502 2.85%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.19 0.22 0.34 0.28 0.36 0.34 0.21 -
P/RPS 0.50 0.56 1.03 0.91 1.27 0.24 0.16 20.89%
P/EPS 9.95 11.05 21.83 19.18 15.50 3.75 0.95 47.86%
EY 10.05 9.05 4.58 5.21 6.45 26.65 104.72 -32.31%
DY 0.00 0.00 0.00 0.04 1.40 11.76 35.99 -
P/NAPS 0.42 0.52 0.87 0.74 0.97 0.20 0.13 21.56%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 29/05/08 23/05/07 29/05/06 30/05/05 21/05/04 28/05/03 -
Price 0.18 0.23 0.31 0.25 0.29 0.26 0.29 -
P/RPS 0.47 0.59 0.94 0.82 1.02 0.18 0.22 13.47%
P/EPS 9.43 11.56 19.90 17.13 12.49 2.87 1.32 38.73%
EY 10.60 8.65 5.02 5.84 8.01 34.85 75.83 -27.93%
DY 0.00 0.00 0.00 0.04 1.74 15.38 26.06 -
P/NAPS 0.40 0.55 0.79 0.66 0.78 0.15 0.17 15.31%

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