[CME] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 18.49%
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,978 7,836 6,510 5,547 5,404 6,068 6,297 -39.16%
PBT -425 355 180 269 -329 294 166 -
Tax -78 -93 -55 -75 121 -75 0 -
NP -503 262 125 194 -208 219 166 -
-
NP to SH -527 305 101 141 119 173 139 -
-
Tax Rate - 26.20% 30.56% 27.88% - 25.51% 0.00% -
Total Cost 3,481 7,574 6,385 5,353 5,612 5,849 6,131 -31.31%
-
Net Worth 41,876 44,442 34,003 35,602 23,799 34,599 34,750 13.17%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 41,876 44,442 34,003 35,602 23,799 34,599 34,750 13.17%
NOSH 414,615 435,714 336,666 352,500 237,999 345,999 347,500 12.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -16.89% 3.34% 1.92% 3.50% -3.85% 3.61% 2.64% -
ROE -1.26% 0.69% 0.30% 0.40% 0.50% 0.50% 0.40% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.72 1.80 1.93 1.57 2.27 1.75 1.81 -45.76%
EPS -0.13 0.07 0.03 0.04 0.03 0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.102 0.101 0.101 0.10 0.10 0.10 0.66%
Adjusted Per Share Value based on latest NOSH - 352,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.28 0.75 0.62 0.53 0.52 0.58 0.60 -39.69%
EPS -0.05 0.03 0.01 0.01 0.01 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0424 0.0324 0.034 0.0227 0.033 0.0332 13.16%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.06 0.06 0.06 0.09 0.09 0.07 0.10 -
P/RPS 8.35 3.34 3.10 5.72 3.96 3.99 5.52 31.60%
P/EPS -47.20 85.71 200.00 225.00 180.00 140.00 250.00 -
EY -2.12 1.17 0.50 0.44 0.56 0.71 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.59 0.89 0.90 0.70 1.00 -29.54%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 16/08/12 29/05/12 28/02/12 23/11/11 18/08/11 -
Price 0.065 0.07 0.07 0.08 0.09 0.09 0.08 -
P/RPS 9.05 3.89 3.62 5.08 3.96 5.13 4.41 61.13%
P/EPS -51.14 100.00 233.33 200.00 180.00 180.00 200.00 -
EY -1.96 1.00 0.43 0.50 0.56 0.56 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.69 0.79 0.90 0.90 0.80 -13.76%

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