[CME] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 483.57%
YoY- 297.15%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 166,435 190,746 129,047 79,690 41,925 10,365 11,537 491.64%
PBT 14,247 16,946 9,235 4,880 932 -2,339 -1,563 -
Tax -3,144 -3,144 -1,432 -795 -232 -232 0 -
NP 11,103 13,802 7,803 4,085 700 -2,571 -1,563 -
-
NP to SH 11,103 13,802 7,803 4,085 700 -2,571 -1,563 -
-
Tax Rate 22.07% 18.55% 15.51% 16.29% 24.89% - - -
Total Cost 155,332 176,944 121,244 75,605 41,225 12,936 13,100 419.20%
-
Net Worth 40,799 40,914 36,105 32,487 29,674 26,918 28,399 27.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 40,799 40,914 36,105 32,487 29,674 26,918 28,399 27.29%
NOSH 40,000 40,112 40,117 40,108 40,101 40,177 40,000 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.67% 7.24% 6.05% 5.13% 1.67% -24.80% -13.55% -
ROE 27.21% 33.73% 21.61% 12.57% 2.36% -9.55% -5.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 416.09 475.53 321.67 198.69 104.55 25.80 28.84 491.68%
EPS 27.76 34.41 19.45 10.18 1.75 -6.40 -3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 0.90 0.81 0.74 0.67 0.71 27.29%
Adjusted Per Share Value based on latest NOSH - 40,108
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.88 18.20 12.31 7.60 4.00 0.99 1.10 491.92%
EPS 1.06 1.32 0.74 0.39 0.07 -0.25 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.039 0.0344 0.031 0.0283 0.0257 0.0271 27.22%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.07 0.07 0.07 0.06 0.08 0.05 0.06 -
P/RPS 0.02 0.01 0.02 0.03 0.08 0.19 0.21 -79.11%
P/EPS 0.25 0.20 0.36 0.59 4.58 -0.78 -1.54 -
EY 396.54 491.55 277.86 169.75 21.82 -127.98 -65.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.08 0.07 0.11 0.07 0.08 -8.50%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 28/02/08 30/11/07 28/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.08 0.08 0.07 0.08 0.06 0.06 0.07 -
P/RPS 0.02 0.02 0.02 0.04 0.06 0.23 0.24 -80.89%
P/EPS 0.29 0.23 0.36 0.79 3.44 -0.94 -1.79 -
EY 346.97 430.10 277.86 127.31 29.09 -106.65 -55.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.08 0.10 0.08 0.09 0.10 -13.81%

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