[CME] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1170.0%
YoY- 80.14%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 30,040 21,004 12,089 6,372 22,871 19,893 12,057 83.47%
PBT 921 621 499 428 379 804 449 61.22%
Tax -287 -175 -125 -124 -301 -223 -130 69.30%
NP 634 446 374 304 78 581 319 57.87%
-
NP to SH 593 445 374 254 20 547 242 81.46%
-
Tax Rate 31.16% 28.18% 25.05% 28.97% 79.42% 27.74% 28.95% -
Total Cost 29,406 20,558 11,715 6,068 22,793 19,312 11,738 84.14%
-
Net Worth 45,993 45,389 41,971 42,756 39,462 39,852 30,552 31.25%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 45,993 45,389 41,971 42,756 39,462 39,852 30,552 31.25%
NOSH 455,384 444,999 415,555 423,333 390,714 390,714 302,500 31.25%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.11% 2.12% 3.09% 4.77% 0.34% 2.92% 2.65% -
ROE 1.29% 0.98% 0.89% 0.59% 0.05% 1.37% 0.79% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.60 4.72 2.91 1.51 5.85 5.09 3.99 39.73%
EPS 0.14 0.10 0.09 0.06 0.01 0.14 0.08 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.102 0.101 0.101 0.101 0.102 0.101 0.00%
Adjusted Per Share Value based on latest NOSH - 423,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.87 2.00 1.15 0.61 2.18 1.90 1.15 83.68%
EPS 0.06 0.04 0.04 0.02 0.00 0.05 0.02 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0439 0.0433 0.04 0.0408 0.0377 0.038 0.0292 31.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.06 0.06 0.06 0.065 0.06 0.06 0.06 -
P/RPS 0.91 1.27 2.06 4.32 1.03 1.18 1.51 -28.58%
P/EPS 46.08 60.00 66.67 108.33 1,172.14 42.86 75.00 -27.66%
EY 2.17 1.67 1.50 0.92 0.09 2.33 1.33 38.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.59 0.64 0.59 0.59 0.59 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 29/08/13 30/05/13 28/02/13 23/11/12 16/08/12 -
Price 0.065 0.055 0.06 0.07 0.065 0.07 0.07 -
P/RPS 0.99 1.17 2.06 4.65 1.11 1.37 1.76 -31.78%
P/EPS 49.92 55.00 66.67 116.67 1,269.82 50.00 87.50 -31.14%
EY 2.00 1.82 1.50 0.86 0.08 2.00 1.14 45.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.59 0.69 0.64 0.69 0.69 -4.87%

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