[CME] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 565.0%
YoY- -76.75%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 30,040 23,982 22,903 23,696 22,871 25,297 23,529 17.63%
PBT 921 196 429 538 379 475 414 70.16%
Tax -287 -253 -296 -350 -301 -102 -84 126.34%
NP 634 -57 133 188 78 373 330 54.35%
-
NP to SH 543 -132 102 133 20 666 534 1.11%
-
Tax Rate 31.16% 129.08% 69.00% 65.06% 79.42% 21.47% 20.29% -
Total Cost 29,406 24,039 22,770 23,508 22,793 24,924 23,199 17.07%
-
Net Worth 49,490 36,210 35,350 42,756 41,876 0 34,003 28.34%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 49,490 36,210 35,350 42,756 41,876 0 34,003 28.34%
NOSH 490,000 355,000 350,000 423,333 414,615 435,714 336,666 28.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.11% -0.24% 0.58% 0.79% 0.34% 1.47% 1.40% -
ROE 1.10% -0.36% 0.29% 0.31% 0.05% 0.00% 1.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.13 6.76 6.54 5.60 5.52 5.81 6.99 -8.35%
EPS 0.11 -0.04 0.03 0.03 0.00 0.15 0.16 -22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.102 0.101 0.101 0.101 0.00 0.101 0.00%
Adjusted Per Share Value based on latest NOSH - 423,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.87 2.29 2.19 2.26 2.18 2.41 2.24 17.91%
EPS 0.05 -0.01 0.01 0.01 0.00 0.06 0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0345 0.0337 0.0408 0.04 0.00 0.0324 28.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.06 0.06 0.06 0.065 0.06 0.06 0.06 -
P/RPS 0.98 0.89 0.92 1.16 1.09 1.03 0.86 9.07%
P/EPS 54.14 -161.36 205.88 206.89 1,243.85 39.25 37.83 26.91%
EY 1.85 -0.62 0.49 0.48 0.08 2.55 2.64 -21.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.59 0.64 0.59 0.00 0.59 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 29/08/13 30/05/13 28/02/13 23/11/12 16/08/12 -
Price 0.065 0.055 0.06 0.07 0.065 0.07 0.07 -
P/RPS 1.06 0.81 0.92 1.25 1.18 1.21 1.00 3.94%
P/EPS 58.66 -147.92 205.88 222.81 1,347.50 45.80 44.13 20.83%
EY 1.70 -0.68 0.49 0.45 0.07 2.18 2.27 -17.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.59 0.69 0.64 0.00 0.69 -4.87%

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