[CME] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 15.5%
YoY- 22.94%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 9,159 8,179 7,676 6,658 3,993 2,041 13,129 -21.35%
PBT -2,216 -1,532 -2,397 -2,872 -3,399 -4,862 -4,633 -38.86%
Tax 0 0 0 0 0 0 -127 -
NP -2,216 -1,532 -2,397 -2,872 -3,399 -4,862 -4,760 -39.96%
-
NP to SH -2,216 -1,532 -2,397 -2,872 -3,399 -4,862 -4,760 -39.96%
-
Tax Rate - - - - - - - -
Total Cost 11,375 9,711 10,073 9,530 7,392 6,903 17,889 -26.07%
-
Net Worth 28,800 29,770 29,636 30,454 31,199 30,876 17,619 38.80%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 28,800 29,770 29,636 30,454 31,199 30,876 17,619 38.80%
NOSH 39,999 40,229 40,049 40,071 40,000 40,099 22,024 48.91%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -24.19% -18.73% -31.23% -43.14% -85.12% -238.22% -36.26% -
ROE -7.69% -5.15% -8.09% -9.43% -10.89% -15.75% -27.02% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.90 20.33 19.17 16.62 9.98 5.09 59.61 -47.18%
EPS -5.54 -3.81 -5.99 -7.17 -8.50 -12.12 -21.61 -59.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.74 0.74 0.76 0.78 0.77 0.80 -6.78%
Adjusted Per Share Value based on latest NOSH - 40,071
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.87 0.78 0.73 0.64 0.38 0.19 1.25 -21.48%
EPS -0.21 -0.15 -0.23 -0.27 -0.32 -0.46 -0.45 -39.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0284 0.0283 0.0291 0.0298 0.0295 0.0168 38.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.05 0.05 0.06 0.06 0.09 0.10 0.10 -
P/RPS 0.22 0.25 0.31 0.36 0.90 1.96 0.17 18.77%
P/EPS -0.90 -1.31 -1.00 -0.84 -1.06 -0.82 -0.46 56.49%
EY -110.80 -76.16 -99.75 -119.45 -94.42 -121.25 -216.13 -35.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.08 0.08 0.12 0.13 0.13 -33.83%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 06/03/06 29/11/05 30/08/05 27/05/05 05/04/05 25/11/04 -
Price 0.08 0.05 0.05 0.07 0.06 0.09 0.10 -
P/RPS 0.35 0.25 0.26 0.42 0.60 1.77 0.17 61.90%
P/EPS -1.44 -1.31 -0.84 -0.98 -0.71 -0.74 -0.46 114.14%
EY -69.25 -76.16 -119.70 -102.39 -141.63 -134.72 -216.13 -53.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.07 0.07 0.09 0.08 0.12 0.13 -10.54%

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