[CME] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -32.86%
YoY- -2.62%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 75,919 64,643 10,126 9,419 6,594 3,083 8,179 343.47%
PBT 6,306 2,775 -2,339 -1,213 -913 -496 -1,532 -
Tax -563 0 -232 0 0 0 0 -
NP 5,743 2,775 -2,571 -1,213 -913 -496 -1,532 -
-
NP to SH 5,743 2,775 -2,571 -1,213 -913 -496 -1,532 -
-
Tax Rate 8.93% 0.00% - - - - - -
Total Cost 70,176 61,868 12,697 10,632 7,507 3,579 9,711 275.13%
-
Net Worth 32,484 29,674 26,873 28,517 28,431 28,800 29,677 6.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 32,484 29,674 26,873 28,517 28,431 28,800 29,677 6.22%
NOSH 40,104 40,101 40,109 40,165 40,043 39,999 40,104 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.56% 4.29% -25.39% -12.88% -13.85% -16.09% -18.73% -
ROE 17.68% 9.35% -9.57% -4.25% -3.21% -1.72% -5.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 189.30 161.20 25.25 23.45 16.47 7.71 20.39 343.53%
EPS 14.32 6.92 -6.41 -3.02 -2.28 -1.24 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.74 0.67 0.71 0.71 0.72 0.74 6.22%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.24 6.17 0.97 0.90 0.63 0.29 0.78 343.47%
EPS 0.55 0.26 -0.25 -0.12 -0.09 -0.05 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0283 0.0256 0.0272 0.0271 0.0275 0.0283 6.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.06 0.08 0.05 0.06 0.06 0.05 0.05 -
P/RPS 0.03 0.05 0.20 0.26 0.36 0.65 0.25 -75.76%
P/EPS 0.42 1.16 -0.78 -1.99 -2.63 -4.03 -1.31 -
EY 238.67 86.50 -128.20 -50.33 -38.00 -24.80 -76.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.11 0.07 0.08 0.08 0.07 0.07 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 28/02/07 30/11/06 29/08/06 30/05/06 06/03/06 -
Price 0.08 0.06 0.06 0.07 0.06 0.08 0.05 -
P/RPS 0.04 0.04 0.24 0.30 0.36 1.04 0.25 -70.62%
P/EPS 0.56 0.87 -0.94 -2.32 -2.63 -6.45 -1.31 -
EY 179.00 115.33 -106.83 -43.14 -38.00 -15.50 -76.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.08 0.09 0.10 0.08 0.11 0.07 26.92%

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