[CME] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 9.72%
YoY- -57.75%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 18,000 21,987 26,028 24,534 29,008 30,040 28,005 -25.54%
PBT -1,292 3,873 382 372 552 921 828 -
Tax 0 -825 -41 -72 -144 -287 -233 -
NP -1,292 3,048 341 300 408 634 594 -
-
NP to SH -1,292 3,048 342 316 288 593 593 -
-
Tax Rate - 21.30% 10.73% 19.35% 26.09% 31.16% 28.14% -
Total Cost 19,292 18,939 25,686 24,234 28,600 29,406 27,410 -20.89%
-
Net Worth 84,441 81,007 43,689 53,720 36,720 45,993 45,389 51.32%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 84,441 81,007 43,689 53,720 36,720 45,993 45,389 51.32%
NOSH 461,428 442,666 428,332 526,666 360,000 455,384 444,999 2.44%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -7.18% 13.86% 1.31% 1.22% 1.41% 2.11% 2.12% -
ROE -1.53% 3.76% 0.78% 0.59% 0.78% 1.29% 1.31% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.90 4.97 6.08 4.66 8.06 6.60 6.29 -27.30%
EPS -0.28 0.69 0.08 0.06 0.08 0.14 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.183 0.102 0.102 0.102 0.101 0.102 47.70%
Adjusted Per Share Value based on latest NOSH - 430,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.72 2.10 2.48 2.34 2.77 2.87 2.67 -25.43%
EPS -0.12 0.29 0.03 0.03 0.03 0.06 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0773 0.0417 0.0513 0.035 0.0439 0.0433 51.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.095 0.065 0.095 0.075 0.065 0.06 0.06 -
P/RPS 2.44 1.31 1.56 1.61 0.81 0.91 0.95 87.65%
P/EPS -33.93 9.44 118.75 125.00 81.25 46.08 45.00 -
EY -2.95 10.59 0.84 0.80 1.23 2.17 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.93 0.74 0.64 0.59 0.59 -8.08%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 26/11/14 19/08/14 30/05/14 28/02/14 28/11/13 -
Price 0.075 0.06 0.065 0.105 0.075 0.065 0.055 -
P/RPS 1.92 1.21 1.07 2.25 0.93 0.99 0.87 69.58%
P/EPS -26.79 8.71 81.25 175.00 93.75 49.92 41.25 -
EY -3.73 11.48 1.23 0.57 1.07 2.00 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.64 1.03 0.74 0.64 0.54 -16.78%

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