[CME] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 64.86%
YoY- 173.49%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 7,252 6,372 5,547 4,930 3,494 3,729 10,332 -5.72%
PBT 138 428 269 189 -166 165 76 10.44%
Tax -36 -124 -75 -67 0 0 0 -
NP 102 304 194 122 -166 165 76 5.02%
-
NP to SH 72 254 141 122 -166 165 76 -0.89%
-
Tax Rate 26.09% 28.97% 27.88% 35.45% - 0.00% 0.00% -
Total Cost 7,150 6,068 5,353 4,808 3,660 3,564 10,256 -5.83%
-
Net Worth 36,720 42,756 35,602 40,260 40,669 40,837 40,799 -1.73%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 36,720 42,756 35,602 40,260 40,669 40,837 40,799 -1.73%
NOSH 360,000 423,333 352,500 406,666 415,000 412,500 40,000 44.20%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.41% 4.77% 3.50% 2.47% -4.75% 4.42% 0.74% -
ROE 0.20% 0.59% 0.40% 0.30% -0.41% 0.40% 0.19% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.01 1.51 1.57 1.21 0.84 0.90 25.83 -34.64%
EPS 0.02 0.06 0.04 0.03 -0.04 0.04 0.19 -31.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.101 0.101 0.099 0.098 0.099 1.02 -31.85%
Adjusted Per Share Value based on latest NOSH - 406,666
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.69 0.61 0.53 0.47 0.33 0.36 0.99 -5.83%
EPS 0.01 0.02 0.01 0.01 -0.02 0.02 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0408 0.034 0.0384 0.0388 0.039 0.0389 -1.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.065 0.065 0.09 0.05 0.06 0.05 0.07 -
P/RPS 3.23 4.32 5.72 4.12 7.13 5.53 0.27 51.20%
P/EPS 325.00 108.33 225.00 166.67 -150.00 125.00 36.84 43.72%
EY 0.31 0.92 0.44 0.60 -0.67 0.80 2.71 -30.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.89 0.51 0.61 0.51 0.07 44.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 30/05/13 29/05/12 30/05/11 27/05/10 27/05/09 27/05/08 -
Price 0.075 0.07 0.08 0.09 0.06 0.08 0.08 -
P/RPS 3.72 4.65 5.08 7.42 7.13 8.85 0.31 51.27%
P/EPS 375.00 116.67 200.00 300.00 -150.00 200.00 42.11 43.94%
EY 0.27 0.86 0.50 0.33 -0.67 0.50 2.38 -30.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.79 0.91 0.61 0.81 0.08 44.86%

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