[CAMRES] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 89,660 110,771 160,900 134,680 102,371 113,507 100,238 -7.15% QoQ % -19.06% -31.16% 19.47% 31.56% -9.81% 13.24% - Horiz. % 89.45% 110.51% 160.52% 134.36% 102.13% 113.24% 100.00%
PBT 7,609 7,923 4,014 1,870 5,035 4,941 1,864 154.77% QoQ % -3.96% 97.38% 114.65% -62.86% 1.90% 165.08% - Horiz. % 408.21% 425.05% 215.34% 100.32% 270.12% 265.08% 100.00%
Tax -1,526 -1,966 -1,138 -555 -825 -1,419 -585 89.16% QoQ % 22.38% -72.76% -105.05% 32.73% 41.86% -142.56% - Horiz. % 260.85% 336.07% 194.53% 94.87% 141.03% 242.56% 100.00%
NP 6,083 5,957 2,876 1,315 4,210 3,522 1,279 182.01% QoQ % 2.12% 107.13% 118.71% -68.76% 19.53% 175.37% - Horiz. % 475.61% 465.75% 224.86% 102.81% 329.16% 275.37% 100.00%
NP to SH 6,083 5,957 2,876 1,315 4,210 3,522 1,279 182.01% QoQ % 2.12% 107.13% 118.71% -68.76% 19.53% 175.37% - Horiz. % 475.61% 465.75% 224.86% 102.81% 329.16% 275.37% 100.00%
Tax Rate 20.06 % 24.81 % 28.35 % 29.68 % 16.39 % 28.72 % 31.38 % -25.73% QoQ % -19.15% -12.49% -4.48% 81.09% -42.93% -8.48% - Horiz. % 63.93% 79.06% 90.34% 94.58% 52.23% 91.52% 100.00%
Total Cost 83,577 104,814 158,024 133,365 98,161 109,985 98,959 -10.62% QoQ % -20.26% -33.67% 18.49% 35.86% -10.75% 11.14% - Horiz. % 84.46% 105.92% 159.69% 134.77% 99.19% 111.14% 100.00%
Net Worth 139,390 133,991 130,162 126,334 126,334 122,506 118,677 11.29% QoQ % 4.03% 2.94% 3.03% 0.00% 3.13% 3.23% - Horiz. % 117.45% 112.90% 109.68% 106.45% 106.45% 103.23% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 1,914 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 145.56 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 139,390 133,991 130,162 126,334 126,334 122,506 118,677 11.29% QoQ % 4.03% 2.94% 3.03% 0.00% 3.13% 3.23% - Horiz. % 117.45% 112.90% 109.68% 106.45% 106.45% 103.23% 100.00%
NOSH 190,946 191,416 191,416 191,416 191,416 191,416 191,416 -0.16% QoQ % -0.25% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.75% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.78 % 5.38 % 1.79 % 0.98 % 4.11 % 3.10 % 1.28 % 202.94% QoQ % 26.02% 200.56% 82.65% -76.16% 32.58% 142.19% - Horiz. % 529.69% 420.31% 139.84% 76.56% 321.09% 242.19% 100.00%
ROE 4.36 % 4.45 % 2.21 % 1.04 % 3.33 % 2.87 % 1.08 % 152.89% QoQ % -2.02% 101.36% 112.50% -68.77% 16.03% 165.74% - Horiz. % 403.70% 412.04% 204.63% 96.30% 308.33% 265.74% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 46.96 57.87 84.06 70.36 53.48 59.30 52.37 -6.99% QoQ % -18.85% -31.16% 19.47% 31.56% -9.81% 13.23% - Horiz. % 89.67% 110.50% 160.51% 134.35% 102.12% 113.23% 100.00%
EPS 3.19 3.11 1.50 0.69 2.20 1.84 0.67 182.21% QoQ % 2.57% 107.33% 117.39% -68.64% 19.57% 174.63% - Horiz. % 476.12% 464.18% 223.88% 102.99% 328.36% 274.63% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.7300 0.7000 0.6800 0.6600 0.6600 0.6400 0.6200 11.47% QoQ % 4.29% 2.94% 3.03% 0.00% 3.13% 3.23% - Horiz. % 117.74% 112.90% 109.68% 106.45% 106.45% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 196,800 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 45.56 56.29 81.76 68.43 52.02 57.68 50.93 -7.14% QoQ % -19.06% -31.15% 19.48% 31.55% -9.81% 13.25% - Horiz. % 89.46% 110.52% 160.53% 134.36% 102.14% 113.25% 100.00%
EPS 3.09 3.03 1.46 0.67 2.14 1.79 0.65 181.92% QoQ % 1.98% 107.53% 117.91% -68.69% 19.55% 175.38% - Horiz. % 475.38% 466.15% 224.62% 103.08% 329.23% 275.38% 100.00%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.7083 0.6808 0.6614 0.6419 0.6419 0.6225 0.6030 11.29% QoQ % 4.04% 2.93% 3.04% 0.00% 3.12% 3.23% - Horiz. % 117.46% 112.90% 109.68% 106.45% 106.45% 103.23% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.3450 0.3000 0.2800 0.3400 0.3350 0.3450 0.3200 -
P/RPS 0.73 0.52 0.33 0.48 0.63 0.58 0.61 12.68% QoQ % 40.38% 57.58% -31.25% -23.81% 8.62% -4.92% - Horiz. % 119.67% 85.25% 54.10% 78.69% 103.28% 95.08% 100.00%
P/EPS 10.83 9.64 18.64 49.49 15.23 18.75 47.89 -62.78% QoQ % 12.34% -48.28% -62.34% 224.95% -18.77% -60.85% - Horiz. % 22.61% 20.13% 38.92% 103.34% 31.80% 39.15% 100.00%
EY 9.23 10.37 5.37 2.02 6.57 5.33 2.09 168.45% QoQ % -10.99% 93.11% 165.84% -69.25% 23.26% 155.02% - Horiz. % 441.63% 496.17% 256.94% 96.65% 314.35% 255.02% 100.00%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.47 0.43 0.41 0.52 0.51 0.54 0.52 -6.50% QoQ % 9.30% 4.88% -21.15% 1.96% -5.56% 3.85% - Horiz. % 90.38% 82.69% 78.85% 100.00% 98.08% 103.85% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 26/08/22 31/05/22 28/02/22 26/11/21 28/09/21 -
Price 0.3800 0.3100 0.3150 0.3450 0.3800 0.3350 0.3350 -
P/RPS 0.81 0.54 0.37 0.49 0.71 0.56 0.64 16.95% QoQ % 50.00% 45.95% -24.49% -30.99% 26.79% -12.50% - Horiz. % 126.56% 84.38% 57.81% 76.56% 110.94% 87.50% 100.00%
P/EPS 11.93 9.96 20.97 50.22 17.28 18.21 50.14 -61.50% QoQ % 19.78% -52.50% -58.24% 190.63% -5.11% -63.68% - Horiz. % 23.79% 19.86% 41.82% 100.16% 34.46% 36.32% 100.00%
EY 8.38 10.04 4.77 1.99 5.79 5.49 1.99 160.09% QoQ % -16.53% 110.48% 139.70% -65.63% 5.46% 175.88% - Horiz. % 421.11% 504.52% 239.70% 100.00% 290.95% 275.88% 100.00%
DY 0.00 0.00 0.00 2.90 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.52 0.44 0.46 0.52 0.58 0.52 0.54 -2.48% QoQ % 18.18% -4.35% -11.54% -10.34% 11.54% -3.70% - Horiz. % 96.30% 81.48% 85.19% 96.30% 107.41% 96.30% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Report - 2022-3-31.pdf 
