[CME] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -31.21%
YoY- 125.11%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 7,836 6,510 5,547 5,404 6,068 6,297 4,930 36.08%
PBT 355 180 269 -329 294 166 189 52.05%
Tax -93 -55 -75 121 -75 0 -67 24.35%
NP 262 125 194 -208 219 166 122 66.22%
-
NP to SH 305 101 141 119 173 139 122 83.89%
-
Tax Rate 26.20% 30.56% 27.88% - 25.51% 0.00% 35.45% -
Total Cost 7,574 6,385 5,353 5,612 5,849 6,131 4,808 35.27%
-
Net Worth 44,442 34,003 35,602 23,799 34,599 34,750 40,260 6.79%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 44,442 34,003 35,602 23,799 34,599 34,750 40,260 6.79%
NOSH 435,714 336,666 352,500 237,999 345,999 347,500 406,666 4.69%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.34% 1.92% 3.50% -3.85% 3.61% 2.64% 2.47% -
ROE 0.69% 0.30% 0.40% 0.50% 0.50% 0.40% 0.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.80 1.93 1.57 2.27 1.75 1.81 1.21 30.21%
EPS 0.07 0.03 0.04 0.03 0.05 0.04 0.03 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.101 0.101 0.10 0.10 0.10 0.099 2.00%
Adjusted Per Share Value based on latest NOSH - 237,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.75 0.62 0.53 0.52 0.58 0.60 0.47 36.43%
EPS 0.03 0.01 0.01 0.01 0.02 0.01 0.01 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0324 0.034 0.0227 0.033 0.0332 0.0384 6.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.06 0.06 0.09 0.09 0.07 0.10 0.05 -
P/RPS 3.34 3.10 5.72 3.96 3.99 5.52 4.12 -13.02%
P/EPS 85.71 200.00 225.00 180.00 140.00 250.00 166.67 -35.73%
EY 1.17 0.50 0.44 0.56 0.71 0.40 0.60 55.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.89 0.90 0.70 1.00 0.51 10.17%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 16/08/12 29/05/12 28/02/12 23/11/11 18/08/11 30/05/11 -
Price 0.07 0.07 0.08 0.09 0.09 0.08 0.09 -
P/RPS 3.89 3.62 5.08 3.96 5.13 4.41 7.42 -34.90%
P/EPS 100.00 233.33 200.00 180.00 180.00 200.00 300.00 -51.82%
EY 1.00 0.43 0.50 0.56 0.56 0.50 0.33 108.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.79 0.90 0.90 0.80 0.91 -16.80%

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