[CME] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 108.45%
YoY- 128.08%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 7,254 5,015 7,252 9,036 8,915 5,717 6,372 9.01%
PBT 101 48 138 300 122 71 428 -61.77%
Tax 5 0 -36 -112 -50 -1 -124 -
NP 106 48 102 188 72 70 304 -50.42%
-
NP to SH 99 86 72 148 71 70 254 -46.61%
-
Tax Rate -4.95% 0.00% 26.09% 37.33% 40.98% 1.41% 28.97% -
Total Cost 7,148 4,967 7,150 8,848 8,843 5,647 6,068 11.52%
-
Net Worth 50,490 43,860 36,720 49,490 36,210 35,350 42,756 11.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 50,490 43,860 36,720 49,490 36,210 35,350 42,756 11.71%
NOSH 495,000 430,000 360,000 490,000 355,000 350,000 423,333 10.97%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.46% 0.96% 1.41% 2.08% 0.81% 1.22% 4.77% -
ROE 0.20% 0.20% 0.20% 0.30% 0.20% 0.20% 0.59% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.47 1.17 2.01 1.84 2.51 1.63 1.51 -1.77%
EPS 0.02 0.02 0.02 0.04 0.02 0.02 0.06 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.102 0.102 0.101 0.102 0.101 0.101 0.65%
Adjusted Per Share Value based on latest NOSH - 490,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.69 0.48 0.69 0.86 0.85 0.55 0.61 8.55%
EPS 0.01 0.01 0.01 0.01 0.01 0.01 0.02 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 0.0418 0.035 0.0472 0.0345 0.0337 0.0408 11.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.095 0.075 0.065 0.06 0.06 0.06 0.065 -
P/RPS 6.48 6.43 3.23 3.25 2.39 3.67 4.32 31.00%
P/EPS 475.00 375.00 325.00 198.65 300.00 300.00 108.33 167.65%
EY 0.21 0.27 0.31 0.50 0.33 0.33 0.92 -62.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.74 0.64 0.59 0.59 0.59 0.64 28.26%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 19/08/14 30/05/14 28/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.065 0.105 0.075 0.065 0.055 0.06 0.07 -
P/RPS 4.44 9.00 3.72 3.52 2.19 3.67 4.65 -3.03%
P/EPS 325.00 525.00 375.00 215.20 275.00 300.00 116.67 97.85%
EY 0.31 0.19 0.27 0.46 0.36 0.33 0.86 -49.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.03 0.74 0.64 0.54 0.59 0.69 -4.88%

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