[CME] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -87.86%
YoY- -71.65%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 21,987 19,521 12,267 7,252 30,040 21,004 12,089 48.83%
PBT 3,873 287 186 138 921 621 499 290.55%
Tax -825 -31 -36 -36 -287 -175 -125 250.64%
NP 3,048 256 150 102 634 446 374 303.43%
-
NP to SH 3,048 257 158 72 593 445 374 303.43%
-
Tax Rate 21.30% 10.80% 19.35% 26.09% 31.16% 28.18% 25.05% -
Total Cost 18,939 19,265 12,117 7,150 29,406 20,558 11,715 37.62%
-
Net Worth 81,007 43,690 53,720 36,720 45,993 45,389 41,971 54.83%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 81,007 43,690 53,720 36,720 45,993 45,389 41,971 54.83%
NOSH 442,666 428,333 526,666 360,000 455,384 444,999 415,555 4.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.86% 1.31% 1.22% 1.41% 2.11% 2.12% 3.09% -
ROE 3.76% 0.59% 0.29% 0.20% 1.29% 0.98% 0.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.97 4.56 2.33 2.01 6.60 4.72 2.91 42.74%
EPS 0.69 0.06 0.03 0.02 0.14 0.10 0.09 287.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.102 0.102 0.102 0.101 0.102 0.101 48.46%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.10 1.86 1.17 0.69 2.87 2.00 1.15 49.23%
EPS 0.29 0.02 0.02 0.01 0.06 0.04 0.04 273.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0773 0.0417 0.0513 0.035 0.0439 0.0433 0.04 54.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.065 0.095 0.075 0.065 0.06 0.06 0.06 -
P/RPS 1.31 2.08 3.22 3.23 0.91 1.27 2.06 -25.98%
P/EPS 9.44 158.33 250.00 325.00 46.08 60.00 66.67 -72.73%
EY 10.59 0.63 0.40 0.31 2.17 1.67 1.50 266.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.93 0.74 0.64 0.59 0.59 0.59 -27.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 19/08/14 30/05/14 28/02/14 28/11/13 29/08/13 -
Price 0.06 0.065 0.105 0.075 0.065 0.055 0.06 -
P/RPS 1.21 1.43 4.51 3.72 0.99 1.17 2.06 -29.79%
P/EPS 8.71 108.33 350.00 375.00 49.92 55.00 66.67 -74.15%
EY 11.48 0.92 0.29 0.27 2.00 1.82 1.50 286.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.64 1.03 0.74 0.64 0.54 0.59 -32.04%

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