[CME] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.77%
YoY- -109.52%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,808 11,220 15,175 29,964 36,567 96,292 142,388 -81.98%
PBT -198 -1,341 -1,037 -918 -1,007 6,386 10,787 -
Tax 184 -139 -139 -139 -139 -1,944 -2,581 -
NP -14 -1,480 -1,176 -1,057 -1,146 4,442 8,206 -
-
NP to SH -14 -1,480 -1,176 -1,057 -1,146 4,442 8,206 -
-
Tax Rate - - - - - 30.44% 23.93% -
Total Cost 10,822 12,700 16,351 31,021 37,713 91,850 134,182 -81.24%
-
Net Worth 39,124 39,406 47,520 40,837 3,865 3,983 40,233 -1.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 39,124 39,406 47,520 40,837 3,865 3,983 40,233 -1.84%
NOSH 399,230 406,250 480,000 412,500 39,444 39,444 39,444 365.94%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.13% -13.19% -7.75% -3.53% -3.13% 4.61% 5.76% -
ROE -0.04% -3.76% -2.47% -2.59% -29.65% 111.50% 20.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.71 2.76 3.16 7.26 92.71 244.12 360.98 -96.13%
EPS 0.00 -0.36 -0.24 -0.26 -2.91 11.26 20.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.097 0.099 0.099 0.098 0.101 1.02 -78.93%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.03 1.07 1.45 2.86 3.49 9.19 13.58 -81.99%
EPS 0.00 -0.14 -0.11 -0.10 -0.11 0.42 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0376 0.0453 0.039 0.0037 0.0038 0.0384 -1.91%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.06 0.07 0.08 0.05 0.06 0.08 0.09 -
P/RPS 2.22 2.53 2.53 0.69 0.06 0.03 0.02 2189.93%
P/EPS -1,710.99 -19.21 -32.65 -19.51 -2.07 0.71 0.43 -
EY -0.06 -5.20 -3.06 -5.12 -48.42 140.77 231.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.81 0.51 0.61 0.79 0.09 256.89%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 28/08/09 27/05/09 25/02/09 28/11/08 26/08/08 -
Price 0.06 0.06 0.07 0.08 0.06 0.06 0.10 -
P/RPS 2.22 2.17 2.21 1.10 0.06 0.02 0.03 1648.83%
P/EPS -1,710.99 -16.47 -28.57 -31.22 -2.07 0.53 0.48 -
EY -0.06 -6.07 -3.50 -3.20 -48.42 187.69 208.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.71 0.81 0.61 0.59 0.10 232.75%

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