[CME] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -99.28%
YoY- -89.43%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 31,659 47,779 50,819 50,814 98,466 82,791 81,884 -46.89%
PBT 337 979 990 873 4,634 2,999 1,577 -64.22%
Tax -845 -845 -845 -845 -769 -769 1,259 -
NP -508 134 145 28 3,865 2,230 2,836 -
-
NP to SH -508 134 145 28 3,865 2,230 808 -
-
Tax Rate 250.74% 86.31% 85.35% 96.79% 16.59% 25.64% -79.84% -
Total Cost 32,167 47,645 50,674 50,786 94,601 80,561 79,048 -45.05%
-
Net Worth 34,680 34,956 35,538 37,430 35,285 34,792 35,355 -1.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 34,680 34,956 35,538 37,430 35,285 34,792 35,355 -1.27%
NOSH 19,160 19,102 19,106 19,097 19,073 19,116 19,111 0.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.60% 0.28% 0.29% 0.06% 3.93% 2.69% 3.46% -
ROE -1.46% 0.38% 0.41% 0.07% 10.95% 6.41% 2.29% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 165.23 250.12 265.97 266.08 516.25 433.08 428.46 -46.98%
EPS -2.65 0.70 0.76 0.15 20.26 11.67 4.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 1.86 1.96 1.85 1.82 1.85 -1.44%
Adjusted Per Share Value based on latest NOSH - 19,097
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.02 4.56 4.85 4.85 9.40 7.90 7.81 -46.89%
EPS -0.05 0.01 0.01 0.00 0.37 0.21 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0334 0.0339 0.0357 0.0337 0.0332 0.0337 -1.18%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.07 0.06 0.06 0.08 0.09 0.11 0.10 -
P/RPS 0.04 0.02 0.02 0.03 0.02 0.03 0.02 58.67%
P/EPS -2.64 8.55 7.91 54.56 0.44 0.94 2.37 -
EY -37.88 11.69 12.65 1.83 225.16 106.05 42.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 0.03 0.04 0.05 0.06 0.05 -13.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 03/10/03 29/05/03 28/02/03 26/11/02 28/08/02 28/05/02 -
Price 0.09 0.09 0.05 0.07 0.09 0.10 0.11 -
P/RPS 0.05 0.04 0.02 0.03 0.02 0.02 0.03 40.52%
P/EPS -3.39 12.83 6.59 47.74 0.44 0.86 2.60 -
EY -29.46 7.79 15.18 2.09 225.16 116.65 38.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.03 0.04 0.05 0.05 0.06 -11.43%

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