[CME] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -26.38%
YoY- 54.55%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 19,972 17,530 24,534 24,178 24,114 22,454 19,046 0.79%
PBT -3,552 -1,342 372 998 898 710 -154 68.63%
Tax 14 0 -72 -250 -260 -134 0 -
NP -3,538 -1,342 300 748 638 576 -154 68.52%
-
NP to SH -3,538 -1,342 316 748 484 522 -154 68.52%
-
Tax Rate - - 19.35% 25.05% 28.95% 18.87% - -
Total Cost 23,510 18,872 24,234 23,430 23,476 21,878 19,200 3.42%
-
Net Worth 71,644 81,861 53,720 41,971 30,552 37,285 37,729 11.26%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 71,644 81,861 53,720 41,971 30,552 37,285 37,729 11.26%
NOSH 442,249 447,333 526,666 415,555 302,500 372,857 385,000 2.33%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -17.71% -7.66% 1.22% 3.09% 2.65% 2.57% -0.81% -
ROE -4.94% -1.64% 0.59% 1.78% 1.58% 1.40% -0.41% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.52 3.92 4.66 5.82 7.97 6.02 4.95 -1.50%
EPS -0.80 -0.30 0.06 0.18 0.16 0.14 -0.04 64.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.183 0.102 0.101 0.101 0.10 0.098 8.72%
Adjusted Per Share Value based on latest NOSH - 350,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.91 1.67 2.34 2.31 2.30 2.14 1.82 0.80%
EPS -0.34 -0.13 0.03 0.07 0.05 0.05 -0.01 79.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.0781 0.0513 0.04 0.0292 0.0356 0.036 11.27%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.055 0.07 0.075 0.06 0.06 0.10 0.05 -
P/RPS 1.22 1.79 1.61 1.03 0.75 1.66 1.01 3.19%
P/EPS -6.87 -23.33 125.00 33.33 37.50 71.43 -125.00 -38.31%
EY -14.55 -4.29 0.80 3.00 2.67 1.40 -0.80 62.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.74 0.59 0.59 1.00 0.51 -6.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 28/08/15 19/08/14 29/08/13 16/08/12 18/08/11 26/08/10 -
Price 0.06 0.065 0.105 0.06 0.07 0.08 0.05 -
P/RPS 1.33 1.66 2.25 1.03 0.88 1.33 1.01 4.68%
P/EPS -7.50 -21.67 175.00 33.33 43.75 57.14 -125.00 -37.40%
EY -13.33 -4.62 0.57 3.00 2.29 1.75 -0.80 59.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 1.03 0.59 0.69 0.80 0.51 -5.20%

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