[CME] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 59.5%
YoY- 855.15%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 27,561 10,332 190,746 128,101 75,919 64,643 10,126 95.06%
PBT 147 76 16,945 10,360 6,306 2,775 -2,339 -
Tax 0 0 -3,144 -1,200 -563 0 -232 -
NP 147 76 13,801 9,160 5,743 2,775 -2,571 -
-
NP to SH 147 76 13,801 9,160 5,743 2,775 -2,571 -
-
Tax Rate 0.00% 0.00% 18.55% 11.58% 8.93% 0.00% - -
Total Cost 27,414 10,256 176,945 118,941 70,176 61,868 12,697 67.12%
-
Net Worth 40,524 40,799 40,921 36,094 32,484 29,674 26,873 31.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 40,524 40,799 40,921 36,094 32,484 29,674 26,873 31.53%
NOSH 39,729 40,000 40,119 40,105 40,104 40,101 40,109 -0.63%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.53% 0.74% 7.24% 7.15% 7.56% 4.29% -25.39% -
ROE 0.36% 0.19% 33.73% 25.38% 17.68% 9.35% -9.57% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 69.37 25.83 475.45 319.41 189.30 161.20 25.25 96.27%
EPS 0.37 0.19 34.40 22.84 14.32 6.92 -6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.02 0.90 0.81 0.74 0.67 32.37%
Adjusted Per Share Value based on latest NOSH - 40,117
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.63 0.99 18.20 12.22 7.24 6.17 0.97 94.55%
EPS 0.01 0.01 1.32 0.87 0.55 0.26 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0389 0.039 0.0344 0.031 0.0283 0.0256 31.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.09 0.07 0.07 0.07 0.06 0.08 0.05 -
P/RPS 0.13 0.27 0.01 0.02 0.03 0.05 0.20 -24.98%
P/EPS 24.32 36.84 0.20 0.31 0.42 1.16 -0.78 -
EY 4.11 2.71 491.43 326.29 238.67 86.50 -128.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.07 0.07 0.08 0.07 0.11 0.07 18.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 28/02/08 30/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.10 0.08 0.08 0.07 0.08 0.06 0.06 -
P/RPS 0.14 0.31 0.02 0.02 0.04 0.04 0.24 -30.20%
P/EPS 27.03 42.11 0.23 0.31 0.56 0.87 -0.94 -
EY 3.70 2.38 430.00 326.29 179.00 115.33 -106.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.08 0.08 0.08 0.10 0.08 0.09 7.28%

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