[CME] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 531.74%
YoY- 659.48%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 190,746 170,801 151,838 258,572 10,126 12,558 13,188 490.75%
PBT 16,945 13,813 12,612 11,100 -2,339 -1,617 -1,826 -
Tax -3,144 -1,600 -1,126 0 -232 0 0 -
NP 13,801 12,213 11,486 11,100 -2,571 -1,617 -1,826 -
-
NP to SH 13,801 12,213 11,486 11,100 -2,571 -1,617 -1,826 -
-
Tax Rate 18.55% 11.58% 8.93% 0.00% - - - -
Total Cost 176,945 158,588 140,352 247,472 12,697 14,175 15,014 415.55%
-
Net Worth 40,921 36,094 32,484 29,674 26,873 28,517 28,431 27.39%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 40,921 36,094 32,484 29,674 26,873 28,517 28,431 27.39%
NOSH 40,119 40,105 40,104 40,101 40,109 40,165 40,043 0.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.24% 7.15% 7.56% 4.29% -25.39% -12.88% -13.85% -
ROE 33.73% 33.84% 35.36% 37.41% -9.57% -5.67% -6.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 475.45 425.88 378.60 644.80 25.25 31.27 32.93 490.06%
EPS 34.40 30.45 28.64 27.68 -6.41 -4.03 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.90 0.81 0.74 0.67 0.71 0.71 27.23%
Adjusted Per Share Value based on latest NOSH - 40,101
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.20 16.30 14.49 24.67 0.97 1.20 1.26 490.23%
EPS 1.32 1.17 1.10 1.06 -0.25 -0.15 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0344 0.031 0.0283 0.0256 0.0272 0.0271 27.38%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.07 0.07 0.06 0.08 0.05 0.06 0.06 -
P/RPS 0.01 0.02 0.02 0.01 0.20 0.19 0.18 -85.36%
P/EPS 0.20 0.23 0.21 0.29 -0.78 -1.49 -1.32 -
EY 491.43 435.05 477.33 346.00 -128.20 -67.11 -76.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.07 0.11 0.07 0.08 0.08 -8.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 28/08/07 30/05/07 28/02/07 30/11/06 29/08/06 -
Price 0.08 0.07 0.08 0.06 0.06 0.07 0.06 -
P/RPS 0.02 0.02 0.02 0.01 0.24 0.22 0.18 -76.79%
P/EPS 0.23 0.23 0.28 0.22 -0.94 -1.74 -1.32 -
EY 430.00 435.05 358.00 461.33 -106.83 -57.52 -76.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.10 0.08 0.09 0.10 0.08 0.00%

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