[CME] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
03-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 66.47%
YoY- -1.82%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 151 12,703 482 1,529 244 29,404 16,602 -95.63%
PBT -1,275 -986 -251 -617 -1,840 3,045 391 -
Tax 0 -127 0 0 0 -845 0 -
NP -1,275 -1,113 -251 -617 -1,840 2,200 391 -
-
NP to SH -1,275 -1,113 -251 -617 -1,840 2,200 391 -
-
Tax Rate - - - - - 27.75% 0.00% -
Total Cost 1,426 13,816 733 2,146 2,084 27,204 16,211 -80.19%
-
Net Worth 32,256 33,599 34,680 34,956 35,538 37,430 35,285 -5.80%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 32,256 33,599 34,680 34,956 35,538 37,430 35,285 -5.80%
NOSH 19,086 19,090 19,160 19,102 19,106 19,097 19,073 0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -844.37% -8.76% -52.07% -40.35% -754.10% 7.48% 2.36% -
ROE -3.95% -3.31% -0.72% -1.77% -5.18% 5.88% 1.11% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.79 66.54 2.52 8.00 1.28 153.97 87.04 -95.63%
EPS -6.68 -5.83 -1.31 -3.23 -9.63 11.52 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.76 1.81 1.83 1.86 1.96 1.85 -5.84%
Adjusted Per Share Value based on latest NOSH - 19,102
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.01 1.21 0.05 0.15 0.02 2.81 1.58 -96.56%
EPS -0.12 -0.11 -0.02 -0.06 -0.18 0.21 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 0.0321 0.0331 0.0334 0.0339 0.0357 0.0337 -5.81%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.10 0.09 0.07 0.06 0.06 0.08 0.09 -
P/RPS 12.64 0.14 2.78 0.75 4.70 0.05 0.10 2411.22%
P/EPS -1.50 -1.54 -5.34 -1.86 -0.62 0.69 4.39 -
EY -66.80 -64.78 -18.71 -53.83 -160.50 144.00 22.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.04 0.03 0.03 0.04 0.05 12.91%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 03/10/03 29/05/03 28/02/03 26/11/02 -
Price 0.08 0.08 0.09 0.09 0.05 0.07 0.09 -
P/RPS 10.11 0.12 3.58 1.12 3.92 0.05 0.10 2064.11%
P/EPS -1.20 -1.37 -6.87 -2.79 -0.52 0.61 4.39 -
EY -83.50 -72.88 -14.56 -35.89 -192.60 164.57 22.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.05 0.05 0.03 0.04 0.05 0.00%

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