[CME] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -13746.43%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 10,126 8,179 2,041 14,958 50,814 81,846 44,861 -21.96%
PBT -2,339 -1,532 -4,862 -3,694 873 1,018 -2,815 -3.03%
Tax -232 0 0 -127 -845 -769 2,815 -
NP -2,571 -1,532 -4,862 -3,821 28 249 0 -
-
NP to SH -2,571 -1,532 -4,862 -3,821 28 249 -3,288 -4.01%
-
Tax Rate - - - - 96.79% 75.54% - -
Total Cost 12,697 9,711 6,903 18,779 50,786 81,597 44,861 -18.96%
-
Net Worth 26,873 29,677 30,264 33,607 36,586 37,350 37,085 -5.22%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 26,873 29,677 30,264 33,607 36,586 37,350 37,085 -5.22%
NOSH 40,109 40,104 39,304 19,095 18,666 19,153 19,116 13.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -25.39% -18.73% -238.22% -25.54% 0.06% 0.30% 0.00% -
ROE -9.57% -5.16% -16.06% -11.37% 0.08% 0.67% -8.87% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.25 20.39 5.19 78.33 272.22 427.31 234.67 -31.02%
EPS -6.41 -3.82 -12.37 -20.01 0.15 1.30 -17.20 -15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.74 0.77 1.76 1.96 1.95 1.94 -16.23%
Adjusted Per Share Value based on latest NOSH - 19,090
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 0.97 0.78 0.19 1.43 4.85 7.81 4.28 -21.90%
EPS -0.25 -0.15 -0.46 -0.36 0.00 0.02 -0.31 -3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0256 0.0283 0.0289 0.0321 0.0349 0.0356 0.0354 -5.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.05 0.05 0.10 0.09 0.08 0.09 0.23 -
P/RPS 0.20 0.25 1.93 0.11 0.03 0.02 0.10 12.24%
P/EPS -0.78 -1.31 -0.81 -0.45 53.33 6.92 -1.34 -8.62%
EY -128.20 -76.40 -123.70 -222.33 1.88 14.44 -74.78 9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.13 0.05 0.04 0.05 0.12 -8.58%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 06/03/06 05/04/05 27/02/04 28/02/03 27/02/02 09/04/01 -
Price 0.06 0.05 0.09 0.08 0.07 0.10 0.14 -
P/RPS 0.24 0.25 1.73 0.10 0.03 0.02 0.06 25.97%
P/EPS -0.94 -1.31 -0.73 -0.40 46.67 7.69 -0.81 2.51%
EY -106.83 -76.40 -137.44 -250.13 2.14 13.00 -122.86 -2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.07 0.12 0.05 0.04 0.05 0.07 4.27%

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