[CME] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 24.72%
YoY- 1765.0%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,903 23,696 22,871 25,297 23,529 23,316 22,699 0.59%
PBT 429 538 379 475 414 400 320 21.60%
Tax -296 -350 -301 -102 -84 -29 -21 484.45%
NP 133 188 78 373 330 371 299 -41.75%
-
NP to SH 102 133 20 666 534 572 553 -67.63%
-
Tax Rate 69.00% 65.06% 79.42% 21.47% 20.29% 7.25% 6.56% -
Total Cost 22,770 23,508 22,793 24,924 23,199 22,945 22,400 1.09%
-
Net Worth 35,350 42,756 41,876 0 34,003 35,602 23,799 30.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 35,350 42,756 41,876 0 34,003 35,602 23,799 30.21%
NOSH 350,000 423,333 414,615 435,714 336,666 352,500 237,999 29.34%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.58% 0.79% 0.34% 1.47% 1.40% 1.59% 1.32% -
ROE 0.29% 0.31% 0.05% 0.00% 1.57% 1.61% 2.32% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.54 5.60 5.52 5.81 6.99 6.61 9.54 -22.27%
EPS 0.03 0.03 0.00 0.15 0.16 0.16 0.23 -74.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.101 0.101 0.00 0.101 0.101 0.10 0.66%
Adjusted Per Share Value based on latest NOSH - 435,714
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.19 2.26 2.18 2.41 2.24 2.22 2.17 0.61%
EPS 0.01 0.01 0.00 0.06 0.05 0.05 0.05 -65.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0337 0.0408 0.04 0.00 0.0324 0.034 0.0227 30.16%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.06 0.065 0.06 0.06 0.06 0.09 0.09 -
P/RPS 0.92 1.16 1.09 1.03 0.86 1.36 0.94 -1.42%
P/EPS 205.88 206.89 1,243.85 39.25 37.83 55.46 38.73 204.89%
EY 0.49 0.48 0.08 2.55 2.64 1.80 2.58 -66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.59 0.00 0.59 0.89 0.90 -24.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 23/11/12 16/08/12 29/05/12 28/02/12 -
Price 0.06 0.07 0.065 0.07 0.07 0.08 0.09 -
P/RPS 0.92 1.25 1.18 1.21 1.00 1.21 0.94 -1.42%
P/EPS 205.88 222.81 1,347.50 45.80 44.13 49.30 38.73 204.89%
EY 0.49 0.45 0.07 2.18 2.27 2.03 2.58 -66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.64 0.00 0.69 0.79 0.90 -24.55%

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