[CME] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 612.98%
YoY- 172.09%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 25,859 25,591 24,155 21,108 14,162 10,573 10,808 79.17%
PBT 830 753 398 1,069 -392 -529 -198 -
Tax -391 -391 -324 -2 184 184 184 -
NP 439 362 74 1,067 -208 -345 -14 -
-
NP to SH 412 362 74 1,067 -208 -345 -14 -
-
Tax Rate 47.11% 51.93% 81.41% 0.19% - - - -
Total Cost 25,420 25,229 24,081 20,041 14,370 10,918 10,822 76.98%
-
Net Worth 34,750 40,260 39,270 312,500 43,609 40,669 39,124 -7.61%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 34,750 40,260 39,270 312,500 43,609 40,669 39,124 -7.61%
NOSH 347,500 406,666 396,666 3,125,000 445,000 415,000 399,230 -8.85%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.70% 1.41% 0.31% 5.05% -1.47% -3.26% -0.13% -
ROE 1.19% 0.90% 0.19% 0.34% -0.48% -0.85% -0.04% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.44 6.29 6.09 0.68 3.18 2.55 2.71 96.42%
EPS 0.12 0.09 0.02 0.03 -0.05 -0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.099 0.099 0.10 0.098 0.098 0.098 1.35%
Adjusted Per Share Value based on latest NOSH - 3,125,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.47 2.44 2.30 2.01 1.35 1.01 1.03 79.44%
EPS 0.04 0.03 0.01 0.10 -0.02 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0384 0.0375 0.2982 0.0416 0.0388 0.0373 -7.48%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.10 0.05 0.05 0.05 0.05 0.06 0.06 -
P/RPS 1.34 0.79 0.82 7.40 1.57 2.36 2.22 -28.64%
P/EPS 84.34 56.17 268.02 146.44 -106.97 -72.17 -1,710.99 -
EY 1.19 1.78 0.37 0.68 -0.93 -1.39 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.51 0.51 0.50 0.51 0.61 0.61 39.15%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 30/05/11 28/02/11 26/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.08 0.09 0.05 0.05 0.05 0.06 0.06 -
P/RPS 1.08 1.43 0.82 7.40 1.57 2.36 2.22 -38.22%
P/EPS 67.48 101.10 268.02 146.44 -106.97 -72.17 -1,710.99 -
EY 1.48 0.99 0.37 0.68 -0.93 -1.39 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.51 0.50 0.51 0.61 0.61 19.87%

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