[CME] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -89.87%
YoY- 628.57%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 23,060 22,454 19,720 24,155 24,800 19,046 13,976 39.58%
PBT 864 710 756 398 978 -154 -664 -
Tax -189 -134 -268 -324 -248 0 0 -
NP 674 576 488 74 730 -154 -664 -
-
NP to SH 577 522 488 74 730 -154 -664 -
-
Tax Rate 21.88% 18.87% 35.45% 81.41% 25.36% - - -
Total Cost 22,385 21,878 19,232 24,081 24,069 19,200 14,640 32.68%
-
Net Worth 33,307 37,285 40,260 35,640 547,999 37,729 40,669 -12.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 33,307 37,285 40,260 35,640 547,999 37,729 40,669 -12.45%
NOSH 333,076 372,857 406,666 360,000 5,479,995 385,000 415,000 -13.62%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.93% 2.57% 2.47% 0.31% 2.95% -0.81% -4.75% -
ROE 1.73% 1.40% 1.21% 0.21% 0.13% -0.41% -1.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.92 6.02 4.85 6.71 0.45 4.95 3.37 61.48%
EPS 0.17 0.14 0.12 0.02 0.01 -0.04 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.099 0.099 0.10 0.098 0.098 1.35%
Adjusted Per Share Value based on latest NOSH - 396,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.20 2.14 1.88 2.30 2.37 1.82 1.33 39.82%
EPS 0.06 0.05 0.05 0.01 0.07 -0.01 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0356 0.0384 0.034 0.5229 0.036 0.0388 -12.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.07 0.10 0.05 0.05 0.05 0.05 0.06 -
P/RPS 1.01 1.66 1.03 0.75 11.05 1.01 1.78 -31.43%
P/EPS 40.38 71.43 41.67 243.24 375.00 -125.00 -37.50 -
EY 2.48 1.40 2.40 0.41 0.27 -0.80 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.00 0.51 0.51 0.50 0.51 0.61 9.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 18/08/11 30/05/11 28/02/11 26/11/10 26/08/10 27/05/10 -
Price 0.09 0.08 0.09 0.05 0.05 0.05 0.06 -
P/RPS 1.30 1.33 1.86 0.75 11.05 1.01 1.78 -18.88%
P/EPS 51.92 57.14 75.00 243.24 375.00 -125.00 -37.50 -
EY 1.93 1.75 1.33 0.41 0.27 -0.80 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.91 0.51 0.50 0.51 0.61 29.57%

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