[CME] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -479.1%
YoY- -113.14%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 13,506 14,865 14,958 31,659 47,779 50,819 50,814 -58.69%
PBT -3,600 -3,129 -3,694 337 979 990 873 -
Tax -127 -127 -127 -845 -845 -845 -845 -71.76%
NP -3,727 -3,256 -3,821 -508 134 145 28 -
-
NP to SH -3,727 -3,256 -3,821 -508 134 145 28 -
-
Tax Rate - - - 250.74% 86.31% 85.35% 96.79% -
Total Cost 17,233 18,121 18,779 32,167 47,645 50,674 50,786 -51.38%
-
Net Worth 31,085 32,256 33,599 34,680 34,956 35,538 37,430 -11.65%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 31,085 32,256 33,599 34,680 34,956 35,538 37,430 -11.65%
NOSH 19,428 19,086 19,090 19,160 19,102 19,106 19,097 1.15%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -27.60% -21.90% -25.54% -1.60% 0.28% 0.29% 0.06% -
ROE -11.99% -10.09% -11.37% -1.46% 0.38% 0.41% 0.07% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 69.52 77.88 78.35 165.23 250.12 265.97 266.08 -59.16%
EPS -19.18 -17.06 -20.01 -2.65 0.70 0.76 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.69 1.76 1.81 1.83 1.86 1.96 -12.66%
Adjusted Per Share Value based on latest NOSH - 19,160
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.29 1.42 1.43 3.02 4.56 4.85 4.85 -58.67%
EPS -0.36 -0.31 -0.36 -0.05 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0297 0.0308 0.0321 0.0331 0.0334 0.0339 0.0357 -11.55%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.09 0.10 0.09 0.07 0.06 0.06 0.08 -
P/RPS 0.13 0.13 0.11 0.04 0.02 0.02 0.03 166.03%
P/EPS -0.47 -0.59 -0.45 -2.64 8.55 7.91 54.56 -
EY -213.15 -170.59 -222.39 -37.88 11.69 12.65 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.05 0.04 0.03 0.03 0.04 31.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/09/04 31/05/04 27/02/04 21/11/03 03/10/03 29/05/03 28/02/03 -
Price 0.10 0.08 0.08 0.09 0.09 0.05 0.07 -
P/RPS 0.14 0.10 0.10 0.05 0.04 0.02 0.03 179.51%
P/EPS -0.52 -0.47 -0.40 -3.39 12.83 6.59 47.74 -
EY -191.83 -213.24 -250.18 -29.46 7.79 15.18 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.05 0.05 0.05 0.03 0.04 31.06%

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