[CME] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 98.03%
YoY- 98.78%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 24,800 19,046 13,976 10,808 11,066 12,338 14,916 40.30%
PBT 978 -154 -664 -198 -710 234 660 29.94%
Tax -248 0 0 184 0 0 0 -
NP 730 -154 -664 -14 -710 234 660 6.94%
-
NP to SH 730 -154 -664 -14 -710 234 660 6.94%
-
Tax Rate 25.36% - - - - 0.00% 0.00% -
Total Cost 24,069 19,200 14,640 10,822 11,777 12,104 14,256 41.74%
-
Net Worth 547,999 37,729 40,669 40,179 39,769 38,610 40,837 463.80%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 547,999 37,729 40,669 40,179 39,769 38,610 40,837 463.80%
NOSH 5,479,995 385,000 415,000 409,999 409,999 390,000 412,500 460.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.95% -0.81% -4.75% -0.13% -6.42% 1.90% 4.42% -
ROE 0.13% -0.41% -1.63% -0.03% -1.79% 0.61% 1.62% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.45 4.95 3.37 2.64 2.70 3.16 3.62 -75.06%
EPS 0.01 -0.04 -0.16 0.00 -0.17 0.06 0.16 -84.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.098 0.098 0.098 0.097 0.099 0.099 0.67%
Adjusted Per Share Value based on latest NOSH - 399,230
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.37 1.82 1.33 1.03 1.06 1.18 1.42 40.66%
EPS 0.07 -0.01 -0.06 0.00 -0.07 0.02 0.06 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5229 0.036 0.0388 0.0383 0.0379 0.0368 0.039 463.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.05 0.06 0.06 0.07 0.08 0.05 -
P/RPS 11.05 1.01 1.78 2.28 2.59 2.53 1.38 299.73%
P/EPS 375.00 -125.00 -37.50 -1,757.14 -40.38 133.33 31.25 423.35%
EY 0.27 -0.80 -2.67 -0.06 -2.48 0.75 3.20 -80.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.61 0.61 0.72 0.81 0.51 -1.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 24/11/09 28/08/09 27/05/09 -
Price 0.05 0.05 0.06 0.06 0.06 0.07 0.08 -
P/RPS 11.05 1.01 1.78 2.28 2.22 2.21 2.21 192.11%
P/EPS 375.00 -125.00 -37.50 -1,757.14 -34.62 116.67 50.00 282.68%
EY 0.27 -0.80 -2.67 -0.06 -2.89 0.86 2.00 -73.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.61 0.61 0.62 0.71 0.81 -27.48%

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