[CME] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -4642.86%
YoY- -200.61%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 24,155 24,800 19,046 13,976 10,808 11,066 12,338 56.30%
PBT 398 978 -154 -664 -198 -710 234 42.35%
Tax -324 -248 0 0 184 0 0 -
NP 74 730 -154 -664 -14 -710 234 -53.48%
-
NP to SH 74 730 -154 -664 -14 -710 234 -53.48%
-
Tax Rate 81.41% 25.36% - - - - 0.00% -
Total Cost 24,081 24,069 19,200 14,640 10,822 11,777 12,104 57.98%
-
Net Worth 35,640 547,999 37,729 40,669 40,179 39,769 38,610 -5.18%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 35,640 547,999 37,729 40,669 40,179 39,769 38,610 -5.18%
NOSH 360,000 5,479,995 385,000 415,000 409,999 409,999 390,000 -5.18%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.31% 2.95% -0.81% -4.75% -0.13% -6.42% 1.90% -
ROE 0.21% 0.13% -0.41% -1.63% -0.03% -1.79% 0.61% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.71 0.45 4.95 3.37 2.64 2.70 3.16 64.97%
EPS 0.02 0.01 -0.04 -0.16 0.00 -0.17 0.06 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.10 0.098 0.098 0.098 0.097 0.099 0.00%
Adjusted Per Share Value based on latest NOSH - 415,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.30 2.37 1.82 1.33 1.03 1.06 1.18 55.84%
EPS 0.01 0.07 -0.01 -0.06 0.00 -0.07 0.02 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.5229 0.036 0.0388 0.0383 0.0379 0.0368 -5.12%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.05 0.05 0.05 0.06 0.06 0.07 0.08 -
P/RPS 0.75 11.05 1.01 1.78 2.28 2.59 2.53 -55.44%
P/EPS 243.24 375.00 -125.00 -37.50 -1,757.14 -40.38 133.33 49.14%
EY 0.41 0.27 -0.80 -2.67 -0.06 -2.48 0.75 -33.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.51 0.61 0.61 0.72 0.81 -26.47%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 27/05/10 25/02/10 24/11/09 28/08/09 -
Price 0.05 0.05 0.05 0.06 0.06 0.06 0.07 -
P/RPS 0.75 11.05 1.01 1.78 2.28 2.22 2.21 -51.25%
P/EPS 243.24 375.00 -125.00 -37.50 -1,757.14 -34.62 116.67 62.98%
EY 0.41 0.27 -0.80 -2.67 -0.06 -2.89 0.86 -38.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.51 0.61 0.61 0.62 0.71 -19.74%

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