[CME] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -0.48%
YoY- -611.76%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 24,759 21,423 23,514 24,924 22,293 17,988 18,485 21.40%
PBT -14,719 -15,745 -14,772 -13,732 -13,667 4,005 3,016 -
Tax -110 195 157 150 150 -794 -789 -72.95%
NP -14,829 -15,550 -14,615 -13,582 -13,517 3,211 2,227 -
-
NP to SH -14,829 -15,550 -14,615 -13,582 -13,517 3,211 2,220 -
-
Tax Rate - - - - - 19.83% 26.16% -
Total Cost 39,588 36,973 38,129 38,506 35,810 14,777 16,258 80.50%
-
Net Worth 64,734 71,458 72,168 77,168 71,426 81,096 79,605 -12.82%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 64,734 71,458 72,168 77,168 71,426 81,096 79,605 -12.82%
NOSH 440,367 441,100 445,483 431,111 440,906 436,000 435,000 0.81%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -59.89% -72.59% -62.15% -54.49% -60.63% 17.85% 12.05% -
ROE -22.91% -21.76% -20.25% -17.60% -18.92% 3.96% 2.79% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.62 4.86 5.28 5.78 5.06 4.13 4.25 20.37%
EPS -3.37 -3.53 -3.28 -3.15 -3.07 0.74 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 0.162 0.162 0.179 0.162 0.186 0.183 -13.52%
Adjusted Per Share Value based on latest NOSH - 431,111
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.36 2.04 2.24 2.38 2.13 1.72 1.76 21.49%
EPS -1.41 -1.48 -1.39 -1.30 -1.29 0.31 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0682 0.0689 0.0736 0.0682 0.0774 0.076 -12.82%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.055 0.055 0.055 0.05 0.07 0.065 0.07 -
P/RPS 0.98 1.13 1.04 0.86 1.38 1.58 1.65 -29.23%
P/EPS -1.63 -1.56 -1.68 -1.59 -2.28 8.83 13.72 -
EY -61.23 -64.10 -59.65 -63.01 -43.80 11.33 7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.34 0.28 0.43 0.35 0.38 -1.75%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 25/08/16 23/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.055 0.055 0.06 0.05 0.055 0.065 0.065 -
P/RPS 0.98 1.13 1.14 0.86 1.09 1.58 1.53 -25.59%
P/EPS -1.63 -1.56 -1.83 -1.59 -1.79 8.83 12.74 -
EY -61.23 -64.10 -54.68 -63.01 -55.74 11.33 7.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.37 0.28 0.34 0.35 0.36 1.83%

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