[CME] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -2364.29%
YoY- 67.36%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 24,155 21,108 14,162 10,573 10,808 11,220 15,175 36.21%
PBT 398 1,069 -392 -529 -198 -1,341 -1,037 -
Tax -324 -2 184 184 184 -139 -139 75.52%
NP 74 1,067 -208 -345 -14 -1,480 -1,176 -
-
NP to SH 74 1,067 -208 -345 -14 -1,480 -1,176 -
-
Tax Rate 81.41% 0.19% - - - - - -
Total Cost 24,081 20,041 14,370 10,918 10,822 12,700 16,351 29.35%
-
Net Worth 39,270 312,500 43,609 40,669 39,124 39,406 47,520 -11.90%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 39,270 312,500 43,609 40,669 39,124 39,406 47,520 -11.90%
NOSH 396,666 3,125,000 445,000 415,000 399,230 406,250 480,000 -11.90%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.31% 5.05% -1.47% -3.26% -0.13% -13.19% -7.75% -
ROE 0.19% 0.34% -0.48% -0.85% -0.04% -3.76% -2.47% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.09 0.68 3.18 2.55 2.71 2.76 3.16 54.68%
EPS 0.02 0.03 -0.05 -0.08 0.00 -0.36 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.10 0.098 0.098 0.098 0.097 0.099 0.00%
Adjusted Per Share Value based on latest NOSH - 415,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.30 2.01 1.35 1.01 1.03 1.07 1.45 35.89%
EPS 0.01 0.10 -0.02 -0.03 0.00 -0.14 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.2982 0.0416 0.0388 0.0373 0.0376 0.0453 -11.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.05 0.05 0.05 0.06 0.06 0.07 0.08 -
P/RPS 0.82 7.40 1.57 2.36 2.22 2.53 2.53 -52.71%
P/EPS 268.02 146.44 -106.97 -72.17 -1,710.99 -19.21 -32.65 -
EY 0.37 0.68 -0.93 -1.39 -0.06 -5.20 -3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.51 0.61 0.61 0.72 0.81 -26.47%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 27/05/10 25/02/10 24/11/09 28/08/09 -
Price 0.05 0.05 0.05 0.06 0.06 0.06 0.07 -
P/RPS 0.82 7.40 1.57 2.36 2.22 2.17 2.21 -48.27%
P/EPS 268.02 146.44 -106.97 -72.17 -1,710.99 -16.47 -28.57 -
EY 0.37 0.68 -0.93 -1.39 -0.06 -6.07 -3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.51 0.61 0.61 0.62 0.71 -19.74%

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