[CME] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -58.97%
YoY- -67.82%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 170,801 151,838 258,572 10,126 12,558 13,188 12,332 475.80%
PBT 13,813 12,612 11,100 -2,339 -1,617 -1,826 -1,984 -
Tax -1,600 -1,126 0 -232 0 0 0 -
NP 12,213 11,486 11,100 -2,571 -1,617 -1,826 -1,984 -
-
NP to SH 12,213 11,486 11,100 -2,571 -1,617 -1,826 -1,984 -
-
Tax Rate 11.58% 8.93% 0.00% - - - - -
Total Cost 158,588 140,352 247,472 12,697 14,175 15,014 14,316 396.20%
-
Net Worth 36,094 32,484 29,674 26,873 28,517 28,431 28,800 16.22%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 36,094 32,484 29,674 26,873 28,517 28,431 28,800 16.22%
NOSH 40,105 40,104 40,101 40,109 40,165 40,043 39,999 0.17%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.15% 7.56% 4.29% -25.39% -12.88% -13.85% -16.09% -
ROE 33.84% 35.36% 37.41% -9.57% -5.67% -6.42% -6.89% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 425.88 378.60 644.80 25.25 31.27 32.93 30.83 474.79%
EPS 30.45 28.64 27.68 -6.41 -4.03 -4.56 -4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.81 0.74 0.67 0.71 0.71 0.72 16.02%
Adjusted Per Share Value based on latest NOSH - 40,177
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.30 14.49 24.67 0.97 1.20 1.26 1.18 474.79%
EPS 1.17 1.10 1.06 -0.25 -0.15 -0.17 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.031 0.0283 0.0256 0.0272 0.0271 0.0275 16.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.07 0.06 0.08 0.05 0.06 0.06 0.05 -
P/RPS 0.02 0.02 0.01 0.20 0.19 0.18 0.16 -74.96%
P/EPS 0.23 0.21 0.29 -0.78 -1.49 -1.32 -1.01 -
EY 435.05 477.33 346.00 -128.20 -67.11 -76.00 -99.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.07 0.11 0.07 0.08 0.08 0.07 9.30%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 30/05/07 28/02/07 30/11/06 29/08/06 30/05/06 -
Price 0.07 0.08 0.06 0.06 0.07 0.06 0.08 -
P/RPS 0.02 0.02 0.01 0.24 0.22 0.18 0.26 -81.88%
P/EPS 0.23 0.28 0.22 -0.94 -1.74 -1.32 -1.61 -
EY 435.05 358.00 461.33 -106.83 -57.52 -76.00 -62.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.10 0.08 0.09 0.10 0.08 0.11 -19.11%

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