[CME] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -14.18%
YoY- -7.28%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 25,488 22,871 26,524 24,114 22,188 22,699 23,060 6.89%
PBT 1,712 379 1,072 898 1,076 319 864 57.69%
Tax -496 -301 -297 -260 -300 -21 -189 90.14%
NP 1,216 78 774 638 776 298 674 48.14%
-
NP to SH 1,016 20 729 484 564 314 577 45.76%
-
Tax Rate 28.97% 79.42% 27.71% 28.95% 27.88% 6.58% 21.88% -
Total Cost 24,272 22,793 25,749 23,476 21,412 22,401 22,385 5.53%
-
Net Worth 42,756 39,462 39,852 30,552 35,602 44,857 33,307 18.09%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,756 39,462 39,852 30,552 35,602 44,857 33,307 18.09%
NOSH 423,333 390,714 390,714 302,500 352,500 448,571 333,076 17.31%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.77% 0.34% 2.92% 2.65% 3.50% 1.31% 2.93% -
ROE 2.38% 0.05% 1.83% 1.58% 1.58% 0.70% 1.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.02 5.85 6.79 7.97 6.29 5.06 6.92 -8.86%
EPS 0.24 0.01 0.19 0.16 0.16 0.08 0.17 25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.101 0.102 0.101 0.101 0.10 0.10 0.66%
Adjusted Per Share Value based on latest NOSH - 336,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.43 2.18 2.53 2.30 2.12 2.17 2.20 6.84%
EPS 0.10 0.00 0.07 0.05 0.05 0.03 0.06 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.0377 0.038 0.0292 0.034 0.0428 0.0318 18.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.065 0.06 0.06 0.06 0.09 0.09 0.07 -
P/RPS 1.08 1.03 0.88 0.75 1.43 1.78 1.01 4.56%
P/EPS 27.08 1,172.14 32.14 37.50 56.25 128.57 40.38 -23.36%
EY 3.69 0.09 3.11 2.67 1.78 0.78 2.48 30.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.59 0.59 0.89 0.90 0.70 -5.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 23/11/12 16/08/12 29/05/12 28/02/12 23/11/11 -
Price 0.07 0.065 0.07 0.07 0.08 0.09 0.09 -
P/RPS 1.16 1.11 1.03 0.88 1.27 1.78 1.30 -7.30%
P/EPS 29.17 1,269.82 37.50 43.75 50.00 128.57 51.92 -31.88%
EY 3.43 0.08 2.67 2.29 2.00 0.78 1.93 46.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.69 0.69 0.79 0.90 0.90 -16.21%

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