[CME] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.43%
YoY- -76.72%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 5,015 7,252 9,036 8,915 5,717 6,372 2,978 41.68%
PBT 48 138 300 122 71 428 -425 -
Tax 0 -36 -112 -50 -1 -124 -78 -
NP 48 102 188 72 70 304 -503 -
-
NP to SH 86 72 148 71 70 254 -527 -
-
Tax Rate 0.00% 26.09% 37.33% 40.98% 1.41% 28.97% - -
Total Cost 4,967 7,150 8,848 8,843 5,647 6,068 3,481 26.82%
-
Net Worth 43,860 36,720 49,490 36,210 35,350 42,756 41,876 3.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 43,860 36,720 49,490 36,210 35,350 42,756 41,876 3.14%
NOSH 430,000 360,000 490,000 355,000 350,000 423,333 414,615 2.46%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.96% 1.41% 2.08% 0.81% 1.22% 4.77% -16.89% -
ROE 0.20% 0.20% 0.30% 0.20% 0.20% 0.59% -1.26% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.17 2.01 1.84 2.51 1.63 1.51 0.72 38.34%
EPS 0.02 0.02 0.04 0.02 0.02 0.06 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.102 0.101 0.102 0.101 0.101 0.101 0.66%
Adjusted Per Share Value based on latest NOSH - 355,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.48 0.69 0.86 0.85 0.55 0.61 0.28 43.37%
EPS 0.01 0.01 0.01 0.01 0.01 0.02 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0418 0.035 0.0472 0.0345 0.0337 0.0408 0.04 2.98%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.075 0.065 0.06 0.06 0.06 0.065 0.06 -
P/RPS 6.43 3.23 3.25 2.39 3.67 4.32 8.35 -16.02%
P/EPS 375.00 325.00 198.65 300.00 300.00 108.33 -47.20 -
EY 0.27 0.31 0.50 0.33 0.33 0.92 -2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.59 0.59 0.59 0.64 0.59 16.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 30/05/14 28/02/14 28/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.105 0.075 0.065 0.055 0.06 0.07 0.065 -
P/RPS 9.00 3.72 3.52 2.19 3.67 4.65 9.05 -0.36%
P/EPS 525.00 375.00 215.20 275.00 300.00 116.67 -51.14 -
EY 0.19 0.27 0.46 0.36 0.33 0.86 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.74 0.64 0.54 0.59 0.69 0.64 37.45%

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