[CME] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -23.31%
YoY- -80.9%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 30,920 30,040 23,982 22,903 23,696 22,871 25,297 14.33%
PBT 631 921 196 429 538 379 475 20.86%
Tax -199 -287 -253 -296 -350 -301 -102 56.19%
NP 432 634 -57 133 188 78 373 10.29%
-
NP to SH 361 543 -132 102 133 20 666 -33.54%
-
Tax Rate 31.54% 31.16% 129.08% 69.00% 65.06% 79.42% 21.47% -
Total Cost 30,488 29,406 24,039 22,770 23,508 22,793 24,924 14.39%
-
Net Worth 36,720 49,490 36,210 35,350 42,756 41,876 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 36,720 49,490 36,210 35,350 42,756 41,876 0 -
NOSH 360,000 490,000 355,000 350,000 423,333 414,615 435,714 -11.95%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.40% 2.11% -0.24% 0.58% 0.79% 0.34% 1.47% -
ROE 0.98% 1.10% -0.36% 0.29% 0.31% 0.05% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.59 6.13 6.76 6.54 5.60 5.52 5.81 29.81%
EPS 0.10 0.11 -0.04 0.03 0.03 0.00 0.15 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.101 0.102 0.101 0.101 0.101 0.00 -
Adjusted Per Share Value based on latest NOSH - 350,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.95 2.87 2.29 2.19 2.26 2.18 2.41 14.44%
EPS 0.03 0.05 -0.01 0.01 0.01 0.00 0.06 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0472 0.0345 0.0337 0.0408 0.04 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.065 0.06 0.06 0.06 0.065 0.06 0.06 -
P/RPS 0.76 0.98 0.89 0.92 1.16 1.09 1.03 -18.35%
P/EPS 64.82 54.14 -161.36 205.88 206.89 1,243.85 39.25 39.75%
EY 1.54 1.85 -0.62 0.49 0.48 0.08 2.55 -28.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.59 0.59 0.64 0.59 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 28/11/13 29/08/13 30/05/13 28/02/13 23/11/12 -
Price 0.075 0.065 0.055 0.06 0.07 0.065 0.07 -
P/RPS 0.87 1.06 0.81 0.92 1.25 1.18 1.21 -19.75%
P/EPS 74.79 58.66 -147.92 205.88 222.81 1,347.50 45.80 38.71%
EY 1.34 1.70 -0.68 0.49 0.45 0.07 2.18 -27.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.54 0.59 0.69 0.64 0.00 -

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