[CME] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -41.1%
YoY- -13746.43%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 426 321 151 14,958 2,255 1,773 244 44.84%
PBT -3,647 -2,363 -1,275 -3,694 -2,708 -2,457 -1,840 57.59%
Tax 0 0 0 -127 0 0 0 -
NP -3,647 -2,363 -1,275 -3,821 -2,708 -2,457 -1,840 57.59%
-
NP to SH -3,647 -2,363 -1,275 -3,821 -2,708 -2,457 -1,840 57.59%
-
Tax Rate - - - - - - - -
Total Cost 4,073 2,684 1,426 18,779 4,963 4,230 2,084 56.12%
-
Net Worth 17,629 31,066 32,256 33,607 34,566 34,963 35,538 -37.25%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 17,629 31,066 32,256 33,607 34,566 34,963 35,538 -37.25%
NOSH 22,036 19,416 19,086 19,095 19,097 19,105 19,106 9.95%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -856.10% -736.14% -844.37% -25.54% -120.09% -138.58% -754.10% -
ROE -20.69% -7.61% -3.95% -11.37% -7.83% -7.03% -5.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.93 1.65 0.79 78.33 11.81 9.28 1.28 31.39%
EPS -16.55 -12.17 -6.68 -20.01 -14.18 -12.86 -9.63 43.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.60 1.69 1.76 1.81 1.83 1.86 -42.93%
Adjusted Per Share Value based on latest NOSH - 19,090
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.04 0.03 0.01 1.43 0.22 0.17 0.02 58.53%
EPS -0.35 -0.23 -0.12 -0.36 -0.26 -0.23 -0.18 55.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0296 0.0308 0.0321 0.033 0.0334 0.0339 -37.29%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.10 0.09 0.10 0.09 0.07 0.06 0.06 -
P/RPS 5.17 5.44 12.64 0.11 0.59 0.65 4.70 6.54%
P/EPS -0.60 -0.74 -1.50 -0.45 -0.49 -0.47 -0.62 -2.15%
EY -165.50 -135.22 -66.80 -222.33 -202.57 -214.33 -160.50 2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.06 0.06 0.05 0.04 0.03 0.03 165.08%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/09/04 31/05/04 27/02/04 21/11/03 03/10/03 29/05/03 -
Price 0.10 0.10 0.08 0.08 0.09 0.09 0.05 -
P/RPS 5.17 6.05 10.11 0.10 0.76 0.97 3.92 20.20%
P/EPS -0.60 -0.82 -1.20 -0.40 -0.63 -0.70 -0.52 9.98%
EY -165.50 -121.70 -83.50 -250.13 -157.56 -142.89 -192.60 -9.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.06 0.05 0.05 0.05 0.05 0.03 165.08%

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