[CME] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -555.56%
YoY- -167.84%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,893 17,295 18,600 8,300 33,647 128,101 9,419 13.25%
PBT 804 648 734 -533 -199 10,360 -1,213 -
Tax -223 -142 -186 0 0 -1,200 0 -
NP 581 506 548 -533 -199 9,160 -1,213 -
-
NP to SH 547 433 548 -533 -199 9,160 -1,213 -
-
Tax Rate 27.74% 21.91% 25.34% - - 11.58% - -
Total Cost 19,312 16,789 18,052 8,833 33,846 118,941 10,632 10.44%
-
Net Worth 39,852 33,307 548,000 39,770 4,012 36,094 28,517 5.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 39,852 33,307 548,000 39,770 4,012 36,094 28,517 5.73%
NOSH 390,714 333,076 5,480,000 410,000 39,729 40,105 40,165 46.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.92% 2.93% 2.95% -6.42% -0.59% 7.15% -12.88% -
ROE 1.37% 1.30% 0.10% -1.34% -4.96% 25.38% -4.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.09 5.19 0.34 2.02 84.69 319.41 23.45 -22.45%
EPS 0.14 0.13 0.01 -0.13 0.00 22.84 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.10 0.10 0.097 0.101 0.90 0.71 -27.60%
Adjusted Per Share Value based on latest NOSH - 406,250
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.90 1.65 1.77 0.79 3.21 12.22 0.90 13.24%
EPS 0.05 0.04 0.05 -0.05 -0.02 0.87 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0318 0.5229 0.0379 0.0038 0.0344 0.0272 5.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.06 0.07 0.05 0.07 0.08 0.07 0.06 -
P/RPS 1.18 1.35 14.73 3.46 0.09 0.02 0.26 28.64%
P/EPS 42.86 53.85 500.00 -53.85 -15.97 0.31 -1.99 -
EY 2.33 1.86 0.20 -1.86 -6.26 326.29 -50.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.50 0.72 0.79 0.08 0.08 39.47%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 23/11/11 26/11/10 24/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.07 0.09 0.05 0.06 0.06 0.07 0.07 -
P/RPS 1.37 1.73 14.73 2.96 0.07 0.02 0.30 28.77%
P/EPS 50.00 69.23 500.00 -46.15 -11.98 0.31 -2.32 -
EY 2.00 1.44 0.20 -2.17 -8.35 326.29 -43.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.90 0.50 0.62 0.59 0.08 0.10 37.93%

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