[CME] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 789.5%
YoY- 414.0%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 20,696 17,530 18,000 21,987 26,028 24,534 29,008 -20.13%
PBT 558 -1,342 -1,292 3,873 382 372 552 0.72%
Tax 0 0 0 -825 -41 -72 -144 -
NP 558 -1,342 -1,292 3,048 341 300 408 23.18%
-
NP to SH 558 -1,342 -1,292 3,048 342 316 288 55.35%
-
Tax Rate 0.00% - - 21.30% 10.73% 19.35% 26.09% -
Total Cost 20,137 18,872 19,292 18,939 25,686 24,234 28,600 -20.83%
-
Net Worth 77,933 81,861 84,441 81,007 43,689 53,720 36,720 65.07%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 77,933 81,861 84,441 81,007 43,689 53,720 36,720 65.07%
NOSH 418,999 447,333 461,428 442,666 428,332 526,666 360,000 10.63%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.70% -7.66% -7.18% 13.86% 1.31% 1.22% 1.41% -
ROE 0.72% -1.64% -1.53% 3.76% 0.78% 0.59% 0.78% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.94 3.92 3.90 4.97 6.08 4.66 8.06 -27.82%
EPS 0.13 -0.30 -0.28 0.69 0.08 0.06 0.08 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.183 0.183 0.183 0.102 0.102 0.102 49.20%
Adjusted Per Share Value based on latest NOSH - 437,714
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.97 1.67 1.72 2.10 2.48 2.34 2.77 -20.30%
EPS 0.05 -0.13 -0.12 0.29 0.03 0.03 0.03 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0744 0.0781 0.0806 0.0773 0.0417 0.0513 0.035 65.24%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.065 0.07 0.095 0.065 0.095 0.075 0.065 -
P/RPS 1.32 1.79 2.44 1.31 1.56 1.61 0.81 38.44%
P/EPS 48.75 -23.33 -33.93 9.44 118.75 125.00 81.25 -28.84%
EY 2.05 -4.29 -2.95 10.59 0.84 0.80 1.23 40.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.52 0.36 0.93 0.74 0.64 -33.10%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 25/05/15 27/02/15 26/11/14 19/08/14 30/05/14 -
Price 0.065 0.065 0.075 0.06 0.065 0.105 0.075 -
P/RPS 1.32 1.66 1.92 1.21 1.07 2.25 0.93 26.27%
P/EPS 48.75 -21.67 -26.79 8.71 81.25 175.00 93.75 -35.30%
EY 2.05 -4.62 -3.73 11.48 1.23 0.57 1.07 54.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.41 0.33 0.64 1.03 0.74 -39.26%

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