[CME] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.26%
YoY- 2865.0%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 19,521 12,267 7,252 30,040 21,004 12,089 6,372 110.79%
PBT 287 186 138 921 621 499 428 -23.37%
Tax -31 -36 -36 -287 -175 -125 -124 -60.28%
NP 256 150 102 634 446 374 304 -10.81%
-
NP to SH 257 158 72 593 445 374 254 0.78%
-
Tax Rate 10.80% 19.35% 26.09% 31.16% 28.18% 25.05% 28.97% -
Total Cost 19,265 12,117 7,150 29,406 20,558 11,715 6,068 115.86%
-
Net Worth 43,690 53,720 36,720 45,993 45,389 41,971 42,756 1.44%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 43,690 53,720 36,720 45,993 45,389 41,971 42,756 1.44%
NOSH 428,333 526,666 360,000 455,384 444,999 415,555 423,333 0.78%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.31% 1.22% 1.41% 2.11% 2.12% 3.09% 4.77% -
ROE 0.59% 0.29% 0.20% 1.29% 0.98% 0.89% 0.59% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.56 2.33 2.01 6.60 4.72 2.91 1.51 108.78%
EPS 0.06 0.03 0.02 0.14 0.10 0.09 0.06 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.102 0.102 0.101 0.102 0.101 0.101 0.65%
Adjusted Per Share Value based on latest NOSH - 490,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.86 1.17 0.69 2.87 2.00 1.15 0.61 110.13%
EPS 0.02 0.02 0.01 0.06 0.04 0.04 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0417 0.0513 0.035 0.0439 0.0433 0.04 0.0408 1.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.095 0.075 0.065 0.06 0.06 0.06 0.065 -
P/RPS 2.08 3.22 3.23 0.91 1.27 2.06 4.32 -38.54%
P/EPS 158.33 250.00 325.00 46.08 60.00 66.67 108.33 28.75%
EY 0.63 0.40 0.31 2.17 1.67 1.50 0.92 -22.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.74 0.64 0.59 0.59 0.59 0.64 28.26%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 19/08/14 30/05/14 28/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.065 0.105 0.075 0.065 0.055 0.06 0.07 -
P/RPS 1.43 4.51 3.72 0.99 1.17 2.06 4.65 -54.40%
P/EPS 108.33 350.00 375.00 49.92 55.00 66.67 116.67 -4.81%
EY 0.92 0.29 0.27 2.00 1.82 1.50 0.86 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.03 0.74 0.64 0.54 0.59 0.69 -4.88%

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