[CME] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 14.79%
YoY- -2345.52%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,041 13,129 13,506 14,865 14,958 31,659 47,779 -87.66%
PBT -4,862 -4,633 -3,600 -3,129 -3,694 337 979 -
Tax 0 -127 -127 -127 -127 -845 -845 -
NP -4,862 -4,760 -3,727 -3,256 -3,821 -508 134 -
-
NP to SH -4,862 -4,760 -3,727 -3,256 -3,821 -508 134 -
-
Tax Rate - - - - - 250.74% 86.31% -
Total Cost 6,903 17,889 17,233 18,121 18,779 32,167 47,645 -72.25%
-
Net Worth 30,876 17,619 31,085 32,256 33,599 34,680 34,956 -7.90%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 30,876 17,619 31,085 32,256 33,599 34,680 34,956 -7.90%
NOSH 40,099 22,024 19,428 19,086 19,090 19,160 19,102 63.57%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -238.22% -36.26% -27.60% -21.90% -25.54% -1.60% 0.28% -
ROE -15.75% -27.02% -11.99% -10.09% -11.37% -1.46% 0.38% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.09 59.61 69.52 77.88 78.35 165.23 250.12 -92.45%
EPS -12.12 -21.61 -19.18 -17.06 -20.01 -2.65 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.80 1.60 1.69 1.76 1.81 1.83 -43.70%
Adjusted Per Share Value based on latest NOSH - 19,086
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.19 1.25 1.29 1.42 1.43 3.02 4.56 -87.86%
EPS -0.46 -0.45 -0.36 -0.31 -0.36 -0.05 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0295 0.0168 0.0297 0.0308 0.0321 0.0331 0.0334 -7.90%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.10 0.10 0.09 0.10 0.09 0.07 0.06 -
P/RPS 1.96 0.17 0.13 0.13 0.11 0.04 0.02 1996.28%
P/EPS -0.82 -0.46 -0.47 -0.59 -0.45 -2.64 8.55 -
EY -121.25 -216.13 -213.15 -170.59 -222.39 -37.88 11.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.06 0.06 0.05 0.04 0.03 164.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 05/04/05 25/11/04 27/09/04 31/05/04 27/02/04 21/11/03 03/10/03 -
Price 0.09 0.10 0.10 0.08 0.08 0.09 0.09 -
P/RPS 1.77 0.17 0.14 0.10 0.10 0.05 0.04 1136.76%
P/EPS -0.74 -0.46 -0.52 -0.47 -0.40 -3.39 12.83 -
EY -134.72 -216.13 -191.83 -213.24 -250.18 -29.46 7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.06 0.05 0.05 0.05 0.05 78.78%

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