[CME] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -45.87%
YoY- -43.07%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 15,175 29,964 36,567 96,292 142,388 166,435 190,746 -81.53%
PBT -1,037 -918 -1,007 6,386 10,787 14,247 16,946 -
Tax -139 -139 -139 -1,944 -2,581 -3,144 -3,144 -87.52%
NP -1,176 -1,057 -1,146 4,442 8,206 11,103 13,802 -
-
NP to SH -1,176 -1,057 -1,146 4,442 8,206 11,103 13,802 -
-
Tax Rate - - - 30.44% 23.93% 22.07% 18.55% -
Total Cost 16,351 31,021 37,713 91,850 134,182 155,332 176,944 -79.59%
-
Net Worth 47,520 40,837 3,865 3,983 40,233 40,799 40,914 10.50%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 47,520 40,837 3,865 3,983 40,233 40,799 40,914 10.50%
NOSH 480,000 412,500 39,444 39,444 39,444 40,000 40,112 423.96%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -7.75% -3.53% -3.13% 4.61% 5.76% 6.67% 7.24% -
ROE -2.47% -2.59% -29.65% 111.50% 20.40% 27.21% 33.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.16 7.26 92.71 244.12 360.98 416.09 475.53 -96.47%
EPS -0.24 -0.26 -2.91 11.26 20.80 27.76 34.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.099 0.098 0.101 1.02 1.02 1.02 -78.91%
Adjusted Per Share Value based on latest NOSH - 39,444
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.45 2.86 3.49 9.19 13.59 15.88 18.20 -81.51%
EPS -0.11 -0.10 -0.11 0.42 0.78 1.06 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.039 0.0037 0.0038 0.0384 0.0389 0.039 10.50%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.08 0.05 0.06 0.08 0.09 0.07 0.07 -
P/RPS 2.53 0.69 0.06 0.03 0.02 0.02 0.01 3913.69%
P/EPS -32.65 -19.51 -2.07 0.71 0.43 0.25 0.20 -
EY -3.06 -5.12 -48.42 140.77 231.15 396.54 491.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.51 0.61 0.79 0.09 0.07 0.07 412.35%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 25/02/09 28/11/08 26/08/08 27/05/08 28/02/08 -
Price 0.07 0.08 0.06 0.06 0.10 0.08 0.08 -
P/RPS 2.21 1.10 0.06 0.02 0.03 0.02 0.02 2209.33%
P/EPS -28.57 -31.22 -2.07 0.53 0.48 0.29 0.23 -
EY -3.50 -3.20 -48.42 187.69 208.04 346.97 430.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.61 0.59 0.10 0.08 0.08 329.22%

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