[CME] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 43.5%
YoY- 62.47%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 8,081 568 3,006 28,546 6,385 18,562 30,150 1.40%
PBT -1,576 -4,862 -3,610 -2,896 -7,696 -8,028 1,453 -
Tax 0 0 0 0 7,696 8,028 6 -
NP -1,576 -4,862 -3,610 -2,896 0 0 1,460 -
-
NP to SH -1,576 -4,862 -3,610 -2,896 -7,717 -7,996 1,460 -
-
Tax Rate - - - - - - -0.41% -
Total Cost 9,657 5,430 6,617 31,442 6,385 18,562 28,690 1.16%
-
Net Worth 29,650 17,629 34,566 35,340 31,327 3,482,128 2,409,000 4.78%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 29,650 17,629 34,566 35,340 31,327 3,482,128 2,409,000 4.78%
NOSH 40,067 22,036 19,097 19,102 19,102 1,934,516 1,825,000 4.14%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -19.50% -856.10% -120.09% -10.14% 0.00% 0.00% 4.84% -
ROE -5.32% -27.58% -10.45% -8.19% -24.63% -0.23% 0.06% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 20.17 2.58 15.74 149.44 33.43 0.96 1.65 -2.62%
EPS -3.93 -22.07 -18.91 -15.16 -40.40 -0.41 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.80 1.81 1.85 1.64 1.80 1.32 0.61%
Adjusted Per Share Value based on latest NOSH - 19,073
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 0.77 0.05 0.29 2.72 0.61 1.77 2.88 1.41%
EPS -0.15 -0.46 -0.34 -0.28 -0.74 -0.76 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0168 0.033 0.0337 0.0299 3.3221 2.2983 4.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.06 0.10 0.07 0.09 0.08 0.24 0.00 -
P/RPS 0.30 3.88 0.44 0.06 0.24 25.01 0.00 -100.00%
P/EPS -1.53 -0.45 -0.37 -0.59 -0.20 -58.06 0.00 -100.00%
EY -65.56 -220.67 -270.10 -168.44 -505.00 -1.72 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.13 0.04 0.05 0.05 0.13 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 25/11/04 21/11/03 26/11/02 15/01/02 16/01/01 28/10/99 -
Price 0.05 0.10 0.09 0.09 0.10 0.21 0.00 -
P/RPS 0.25 3.88 0.57 0.06 0.30 21.89 0.00 -100.00%
P/EPS -1.27 -0.45 -0.48 -0.59 -0.25 -50.81 0.00 -100.00%
EY -78.67 -220.67 -210.07 -168.44 -404.00 -1.97 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.13 0.05 0.05 0.06 0.12 0.00 -100.00%

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