[CME] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.69%
YoY- 26.33%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 20,696 26,028 28,005 26,524 23,060 24,800 11,066 10.99%
PBT 558 382 828 1,072 864 978 -710 -
Tax 0 -41 -233 -297 -189 -248 0 -
NP 558 341 594 774 674 730 -710 -
-
NP to SH 558 342 593 729 577 730 -710 -
-
Tax Rate 0.00% 10.73% 28.14% 27.71% 21.88% 25.36% - -
Total Cost 20,137 25,686 27,410 25,749 22,385 24,069 11,777 9.34%
-
Net Worth 77,933 43,689 45,389 39,852 33,307 547,999 39,769 11.85%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 77,933 43,689 45,389 39,852 33,307 547,999 39,769 11.85%
NOSH 418,999 428,332 444,999 390,714 333,076 5,479,995 409,999 0.36%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.70% 1.31% 2.12% 2.92% 2.93% 2.95% -6.42% -
ROE 0.72% 0.78% 1.31% 1.83% 1.73% 0.13% -1.79% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.94 6.08 6.29 6.79 6.92 0.45 2.70 10.58%
EPS 0.13 0.08 0.13 0.19 0.17 0.01 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.102 0.102 0.102 0.10 0.10 0.097 11.45%
Adjusted Per Share Value based on latest NOSH - 435,714
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.97 2.48 2.67 2.53 2.20 2.37 1.06 10.87%
EPS 0.05 0.03 0.06 0.07 0.06 0.07 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0744 0.0417 0.0433 0.038 0.0318 0.5228 0.0379 11.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.065 0.095 0.06 0.06 0.07 0.05 0.07 -
P/RPS 1.32 1.56 0.95 0.88 1.01 11.05 2.59 -10.62%
P/EPS 48.75 118.75 45.00 32.14 40.38 375.00 -40.38 -
EY 2.05 0.84 2.22 3.11 2.48 0.27 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.93 0.59 0.59 0.70 0.50 0.72 -11.32%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 26/11/14 28/11/13 23/11/12 23/11/11 26/11/10 24/11/09 -
Price 0.065 0.065 0.055 0.07 0.09 0.05 0.06 -
P/RPS 1.32 1.07 0.87 1.03 1.30 11.05 2.22 -8.29%
P/EPS 48.75 81.25 41.25 37.50 51.92 375.00 -34.62 -
EY 2.05 1.23 2.42 2.67 1.93 0.27 -2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.64 0.54 0.69 0.90 0.50 0.62 -9.08%

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