[CME] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 97.37%
YoY- 98.78%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 18,600 9,523 3,494 10,808 8,300 6,169 3,729 191.64%
PBT 734 -77 -166 -198 -533 117 165 170.23%
Tax -186 0 0 184 0 0 0 -
NP 548 -77 -166 -14 -533 117 165 122.44%
-
NP to SH 548 -77 -166 -14 -533 117 165 122.44%
-
Tax Rate 25.34% - - - - 0.00% 0.00% -
Total Cost 18,052 9,600 3,660 10,822 8,833 6,052 3,564 194.64%
-
Net Worth 548,000 37,729 40,669 40,180 39,770 38,610 40,837 463.80%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 548,000 37,729 40,669 40,180 39,770 38,610 40,837 463.80%
NOSH 5,480,000 385,000 415,000 410,000 410,000 390,000 412,500 460.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.95% -0.81% -4.75% -0.13% -6.42% 1.90% 4.42% -
ROE 0.10% -0.20% -0.41% -0.03% -1.34% 0.30% 0.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.34 2.47 0.84 2.64 2.02 1.58 0.90 -47.71%
EPS 0.01 -0.02 -0.04 0.00 -0.13 0.03 0.04 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.098 0.098 0.098 0.097 0.099 0.099 0.67%
Adjusted Per Share Value based on latest NOSH - 399,230
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.77 0.91 0.33 1.03 0.79 0.59 0.36 188.86%
EPS 0.05 -0.01 -0.02 0.00 -0.05 0.01 0.02 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5229 0.036 0.0388 0.0383 0.0379 0.0368 0.039 463.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.05 0.06 0.06 0.07 0.08 0.05 -
P/RPS 14.73 2.02 7.13 2.28 3.46 5.06 5.53 92.04%
P/EPS 500.00 -250.00 -150.00 -1,757.14 -53.85 266.67 125.00 151.77%
EY 0.20 -0.40 -0.67 -0.06 -1.86 0.38 0.80 -60.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.61 0.61 0.72 0.81 0.51 -1.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 24/11/09 28/08/09 27/05/09 -
Price 0.05 0.05 0.06 0.06 0.06 0.07 0.08 -
P/RPS 14.73 2.02 7.13 2.28 2.96 4.43 8.85 40.40%
P/EPS 500.00 -250.00 -150.00 -1,757.14 -46.15 233.33 200.00 84.09%
EY 0.20 -0.40 -0.67 -0.06 -2.17 0.43 0.50 -45.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.61 0.61 0.62 0.71 0.81 -27.48%

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