[CME] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.44%
YoY- 58.01%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 22,871 25,297 23,529 23,316 22,699 22,850 25,859 -7.82%
PBT 379 475 414 400 320 313 830 -40.56%
Tax -301 -102 -84 -29 -21 -280 -391 -15.93%
NP 78 373 330 371 299 33 439 -68.22%
-
NP to SH 20 666 534 572 553 -40 412 -86.57%
-
Tax Rate 79.42% 21.47% 20.29% 7.25% 6.56% 89.46% 47.11% -
Total Cost 22,793 24,924 23,199 22,945 22,400 22,817 25,420 -6.98%
-
Net Worth 41,876 0 34,003 35,602 23,799 34,599 34,750 13.17%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 41,876 0 34,003 35,602 23,799 34,599 34,750 13.17%
NOSH 414,615 435,714 336,666 352,500 237,999 345,999 347,500 12.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.34% 1.47% 1.40% 1.59% 1.32% 0.14% 1.70% -
ROE 0.05% 0.00% 1.57% 1.61% 2.32% -0.12% 1.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.52 5.81 6.99 6.61 9.54 6.60 7.44 -17.97%
EPS 0.00 0.15 0.16 0.16 0.23 -0.01 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.00 0.101 0.101 0.10 0.10 0.10 0.66%
Adjusted Per Share Value based on latest NOSH - 352,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.18 2.41 2.24 2.22 2.17 2.18 2.47 -7.95%
EPS 0.00 0.06 0.05 0.05 0.05 0.00 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.00 0.0324 0.034 0.0227 0.033 0.0332 13.16%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.06 0.06 0.06 0.09 0.09 0.07 0.10 -
P/RPS 1.09 1.03 0.86 1.36 0.94 1.06 1.34 -12.80%
P/EPS 1,243.85 39.25 37.83 55.46 38.73 -605.50 84.34 496.50%
EY 0.08 2.55 2.64 1.80 2.58 -0.17 1.19 -83.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.00 0.59 0.89 0.90 0.70 1.00 -29.54%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 16/08/12 29/05/12 28/02/12 23/11/11 18/08/11 -
Price 0.065 0.07 0.07 0.08 0.09 0.09 0.08 -
P/RPS 1.18 1.21 1.00 1.21 0.94 1.36 1.08 6.05%
P/EPS 1,347.50 45.80 44.13 49.30 38.73 -778.50 67.48 629.39%
EY 0.07 2.18 2.27 2.03 2.58 -0.13 1.48 -86.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.69 0.79 0.90 0.90 0.80 -13.76%

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