[CME] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -175.84%
YoY- -191.33%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 6,068 6,297 4,930 5,555 9,077 6,029 3,494 44.43%
PBT 294 166 189 -336 811 89 -166 -
Tax -75 0 -67 -138 -186 0 0 -
NP 219 166 122 -474 625 89 -166 -
-
NP to SH 173 139 122 -474 625 89 -166 -
-
Tax Rate 25.51% 0.00% 35.45% - 22.93% 0.00% - -
Total Cost 5,849 6,131 4,808 6,029 8,452 5,940 3,660 36.65%
-
Net Worth 34,599 34,750 40,260 39,270 312,500 43,609 40,669 -10.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 34,599 34,750 40,260 39,270 312,500 43,609 40,669 -10.20%
NOSH 345,999 347,500 406,666 396,666 3,125,000 445,000 415,000 -11.40%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.61% 2.64% 2.47% -8.53% 6.89% 1.48% -4.75% -
ROE 0.50% 0.40% 0.30% -1.21% 0.20% 0.20% -0.41% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.75 1.81 1.21 1.40 0.29 1.35 0.84 63.04%
EPS 0.05 0.04 0.03 -0.12 0.02 0.02 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.099 0.099 0.10 0.098 0.098 1.35%
Adjusted Per Share Value based on latest NOSH - 396,666
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.58 0.60 0.47 0.53 0.87 0.58 0.33 45.58%
EPS 0.02 0.01 0.01 -0.05 0.06 0.01 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.0332 0.0384 0.0375 0.2982 0.0416 0.0388 -10.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.07 0.10 0.05 0.05 0.05 0.05 0.06 -
P/RPS 3.99 5.52 4.12 3.57 17.21 3.69 7.13 -32.06%
P/EPS 140.00 250.00 166.67 -41.84 250.00 250.00 -150.00 -
EY 0.71 0.40 0.60 -2.39 0.40 0.40 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.00 0.51 0.51 0.50 0.51 0.61 9.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 18/08/11 30/05/11 28/02/11 26/11/10 26/08/10 27/05/10 -
Price 0.09 0.08 0.09 0.05 0.05 0.05 0.06 -
P/RPS 5.13 4.41 7.42 3.57 17.21 3.69 7.13 -19.68%
P/EPS 180.00 200.00 300.00 -41.84 250.00 250.00 -150.00 -
EY 0.56 0.50 0.33 -2.39 0.40 0.40 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.91 0.51 0.50 0.51 0.61 29.57%

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