[CME] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -28.37%
YoY- -27.34%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,372 2,978 7,836 6,510 5,547 5,404 6,068 3.30%
PBT 428 -425 355 180 269 -329 294 28.41%
Tax -124 -78 -93 -55 -75 121 -75 39.77%
NP 304 -503 262 125 194 -208 219 24.41%
-
NP to SH 254 -527 305 101 141 119 173 29.14%
-
Tax Rate 28.97% - 26.20% 30.56% 27.88% - 25.51% -
Total Cost 6,068 3,481 7,574 6,385 5,353 5,612 5,849 2.47%
-
Net Worth 42,756 41,876 44,442 34,003 35,602 23,799 34,599 15.14%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,756 41,876 44,442 34,003 35,602 23,799 34,599 15.14%
NOSH 423,333 414,615 435,714 336,666 352,500 237,999 345,999 14.38%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.77% -16.89% 3.34% 1.92% 3.50% -3.85% 3.61% -
ROE 0.59% -1.26% 0.69% 0.30% 0.40% 0.50% 0.50% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.51 0.72 1.80 1.93 1.57 2.27 1.75 -9.35%
EPS 0.06 -0.13 0.07 0.03 0.04 0.03 0.05 12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.101 0.102 0.101 0.101 0.10 0.10 0.66%
Adjusted Per Share Value based on latest NOSH - 336,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.61 0.28 0.75 0.62 0.53 0.52 0.58 3.41%
EPS 0.02 -0.05 0.03 0.01 0.01 0.01 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.04 0.0424 0.0324 0.034 0.0227 0.033 15.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.065 0.06 0.06 0.06 0.09 0.09 0.07 -
P/RPS 4.32 8.35 3.34 3.10 5.72 3.96 3.99 5.43%
P/EPS 108.33 -47.20 85.71 200.00 225.00 180.00 140.00 -15.70%
EY 0.92 -2.12 1.17 0.50 0.44 0.56 0.71 18.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.59 0.59 0.89 0.90 0.70 -5.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 23/11/12 16/08/12 29/05/12 28/02/12 23/11/11 -
Price 0.07 0.065 0.07 0.07 0.08 0.09 0.09 -
P/RPS 4.65 9.05 3.89 3.62 5.08 3.96 5.13 -6.33%
P/EPS 116.67 -51.14 100.00 233.33 200.00 180.00 180.00 -25.08%
EY 0.86 -1.96 1.00 0.43 0.50 0.56 0.56 33.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.69 0.69 0.79 0.90 0.90 -16.21%

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