[CME] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -64.55%
YoY- -20.41%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 24,114 22,454 19,046 12,338 55,122 151,838 13,188 10.57%
PBT 898 710 -154 234 294 12,612 -1,826 -
Tax -260 -134 0 0 0 -1,126 0 -
NP 638 576 -154 234 294 11,486 -1,826 -
-
NP to SH 484 522 -154 234 294 11,486 -1,826 -
-
Tax Rate 28.95% 18.87% - 0.00% 0.00% 8.93% - -
Total Cost 23,476 21,878 19,200 12,104 54,828 140,352 15,014 7.72%
-
Net Worth 30,552 37,285 37,729 38,610 40,524 32,484 28,431 1.20%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 30,552 37,285 37,729 38,610 40,524 32,484 28,431 1.20%
NOSH 302,500 372,857 385,000 390,000 39,729 40,104 40,043 40.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.65% 2.57% -0.81% 1.90% 0.53% 7.56% -13.85% -
ROE 1.58% 1.40% -0.41% 0.61% 0.73% 35.36% -6.42% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.97 6.02 4.95 3.16 138.74 378.60 32.93 -21.04%
EPS 0.16 0.14 -0.04 0.06 0.74 28.64 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.10 0.098 0.099 1.02 0.81 0.71 -27.72%
Adjusted Per Share Value based on latest NOSH - 480,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.30 2.14 1.82 1.18 5.26 14.49 1.26 10.54%
EPS 0.05 0.05 -0.01 0.02 0.03 1.10 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.0356 0.036 0.0368 0.0387 0.031 0.0271 1.19%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.06 0.10 0.05 0.08 0.09 0.06 0.06 -
P/RPS 0.75 1.66 1.01 2.53 0.06 0.02 0.18 26.82%
P/EPS 37.50 71.43 -125.00 133.33 12.16 0.21 -1.32 -
EY 2.67 1.40 -0.80 0.75 8.22 477.33 -76.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.00 0.51 0.81 0.09 0.07 0.08 39.47%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 18/08/11 26/08/10 28/08/09 26/08/08 28/08/07 29/08/06 -
Price 0.07 0.08 0.05 0.07 0.10 0.08 0.06 -
P/RPS 0.88 1.33 1.01 2.21 0.07 0.02 0.18 30.24%
P/EPS 43.75 57.14 -125.00 116.67 13.51 0.28 -1.32 -
EY 2.29 1.75 -0.80 0.86 7.40 358.00 -76.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.51 0.71 0.10 0.10 0.08 43.15%

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