[CME] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 511.36%
YoY- 2615.0%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 28,557 30,218 30,920 30,040 23,982 22,903 23,696 13.23%
PBT 587 608 631 921 196 429 538 5.97%
Tax -143 -198 -199 -287 -253 -296 -350 -44.90%
NP 444 410 432 634 -57 133 188 77.25%
-
NP to SH 405 377 361 543 -132 102 133 109.94%
-
Tax Rate 24.36% 32.57% 31.54% 31.16% 129.08% 69.00% 65.06% -
Total Cost 28,113 29,808 30,488 29,406 24,039 22,770 23,508 12.65%
-
Net Worth 50,490 43,860 36,720 49,490 36,210 35,350 42,756 11.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 50,490 43,860 36,720 49,490 36,210 35,350 42,756 11.71%
NOSH 495,000 430,000 360,000 490,000 355,000 350,000 423,333 10.97%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.55% 1.36% 1.40% 2.11% -0.24% 0.58% 0.79% -
ROE 0.80% 0.86% 0.98% 1.10% -0.36% 0.29% 0.31% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.77 7.03 8.59 6.13 6.76 6.54 5.60 2.01%
EPS 0.08 0.09 0.10 0.11 -0.04 0.03 0.03 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.102 0.102 0.101 0.102 0.101 0.101 0.65%
Adjusted Per Share Value based on latest NOSH - 490,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.72 2.88 2.95 2.87 2.29 2.19 2.26 13.13%
EPS 0.04 0.04 0.03 0.05 -0.01 0.01 0.01 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 0.0418 0.035 0.0472 0.0345 0.0337 0.0408 11.74%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.095 0.075 0.065 0.06 0.06 0.06 0.065 -
P/RPS 1.65 1.07 0.76 0.98 0.89 0.92 1.16 26.45%
P/EPS 116.11 85.54 64.82 54.14 -161.36 205.88 206.89 -31.93%
EY 0.86 1.17 1.54 1.85 -0.62 0.49 0.48 47.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.74 0.64 0.59 0.59 0.59 0.64 28.26%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 19/08/14 30/05/14 28/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.065 0.105 0.075 0.065 0.055 0.06 0.07 -
P/RPS 1.13 1.49 0.87 1.06 0.81 0.92 1.25 -6.50%
P/EPS 79.44 119.76 74.79 58.66 -147.92 205.88 222.81 -49.68%
EY 1.26 0.83 1.34 1.70 -0.68 0.49 0.45 98.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.03 0.74 0.64 0.54 0.59 0.69 -4.88%

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