[CME] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 88.25%
YoY- -20.12%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 24,759 21,978 19,972 28,524 22,377 20,696 17,530 25.75%
PBT -14,719 -2,488 -3,552 -1,552 -13,369 558 -1,342 390.07%
Tax -110 67 14 0 164 0 0 -
NP -14,829 -2,421 -3,538 -1,552 -13,205 558 -1,342 392.50%
-
NP to SH -14,829 -2,421 -3,538 -1,552 -13,205 558 -1,342 392.50%
-
Tax Rate - - - - - 0.00% - -
Total Cost 39,588 24,399 23,510 30,076 35,582 20,137 18,872 63.50%
-
Net Worth 64,870 71,458 71,644 77,168 71,545 77,933 81,861 -14.30%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 64,870 71,458 71,644 77,168 71,545 77,933 81,861 -14.30%
NOSH 441,298 441,100 442,249 431,111 441,638 418,999 447,333 -0.89%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -59.89% -11.02% -17.71% -5.44% -59.01% 2.70% -7.66% -
ROE -22.86% -3.39% -4.94% -2.01% -18.46% 0.72% -1.64% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.61 4.98 4.52 6.62 5.07 4.94 3.92 26.85%
EPS -3.36 -0.56 -0.80 -0.36 -2.99 0.13 -0.30 396.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 0.162 0.162 0.179 0.162 0.186 0.183 -13.52%
Adjusted Per Share Value based on latest NOSH - 431,111
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.36 2.10 1.91 2.72 2.13 1.97 1.67 25.79%
EPS -1.41 -0.23 -0.34 -0.15 -1.26 0.05 -0.13 386.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0619 0.0682 0.0684 0.0736 0.0683 0.0744 0.0781 -14.29%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.055 0.055 0.055 0.05 0.07 0.065 0.07 -
P/RPS 0.98 1.10 1.22 0.76 1.38 1.32 1.79 -32.95%
P/EPS -1.64 -10.02 -6.87 -13.89 -2.34 48.75 -23.33 -82.82%
EY -61.10 -9.98 -14.55 -7.20 -42.71 2.05 -4.29 482.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.34 0.28 0.43 0.35 0.38 -1.75%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 25/08/16 23/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.055 0.055 0.06 0.05 0.055 0.065 0.065 -
P/RPS 0.98 1.10 1.33 0.76 1.09 1.32 1.66 -29.51%
P/EPS -1.64 -10.02 -7.50 -13.89 -1.84 48.75 -21.67 -81.96%
EY -61.10 -9.98 -13.33 -7.20 -54.36 2.05 -4.62 454.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.37 0.28 0.34 0.35 0.36 1.83%

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