[CME] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.43%
YoY- 269.61%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 19,235 21,987 28,557 30,218 30,920 30,040 23,982 -13.68%
PBT 3,412 3,873 587 608 631 921 196 572.86%
Tax -789 -825 -143 -198 -199 -287 -253 113.60%
NP 2,623 3,048 444 410 432 634 -57 -
-
NP to SH 2,654 3,049 405 377 361 543 -132 -
-
Tax Rate 23.12% 21.30% 24.36% 32.57% 31.54% 31.16% 129.08% -
Total Cost 16,612 18,939 28,113 29,808 30,488 29,406 24,039 -21.85%
-
Net Worth 84,441 80,101 50,490 43,860 36,720 49,490 36,210 75.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 84,441 80,101 50,490 43,860 36,720 49,490 36,210 75.94%
NOSH 461,428 437,714 495,000 430,000 360,000 490,000 355,000 19.12%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.64% 13.86% 1.55% 1.36% 1.40% 2.11% -0.24% -
ROE 3.14% 3.81% 0.80% 0.86% 0.98% 1.10% -0.36% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.17 5.02 5.77 7.03 8.59 6.13 6.76 -27.55%
EPS 0.58 0.70 0.08 0.09 0.10 0.11 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.183 0.102 0.102 0.102 0.101 0.102 47.70%
Adjusted Per Share Value based on latest NOSH - 430,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.84 2.10 2.72 2.88 2.95 2.87 2.29 -13.58%
EPS 0.25 0.29 0.04 0.04 0.03 0.05 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0764 0.0482 0.0418 0.035 0.0472 0.0345 76.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.095 0.065 0.095 0.075 0.065 0.06 0.06 -
P/RPS 2.28 1.29 1.65 1.07 0.76 0.98 0.89 87.33%
P/EPS 16.52 9.33 116.11 85.54 64.82 54.14 -161.36 -
EY 6.05 10.72 0.86 1.17 1.54 1.85 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.93 0.74 0.64 0.59 0.59 -8.08%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 26/11/14 19/08/14 30/05/14 28/02/14 28/11/13 -
Price 0.075 0.06 0.065 0.105 0.075 0.065 0.055 -
P/RPS 1.80 1.19 1.13 1.49 0.87 1.06 0.81 70.37%
P/EPS 13.04 8.61 79.44 119.76 74.79 58.66 -147.92 -
EY 7.67 11.61 1.26 0.83 1.34 1.70 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.64 1.03 0.74 0.64 0.54 -16.78%

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