[CME] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -129.09%
YoY- -167.61%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 6,510 6,297 6,029 2,440 17,229 41,276 3,511 10.82%
PBT 180 166 89 -48 71 3,531 -417 -
Tax -55 0 0 0 0 -563 0 -
NP 125 166 89 -48 71 2,968 -417 -
-
NP to SH 101 139 89 -48 71 2,968 -417 -
-
Tax Rate 30.56% 0.00% 0.00% - 0.00% 15.94% - -
Total Cost 6,385 6,131 5,940 2,488 17,158 38,308 3,928 8.42%
-
Net Worth 34,003 34,750 43,609 47,520 40,233 32,487 28,468 3.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 34,003 34,750 43,609 47,520 40,233 32,487 28,468 3.00%
NOSH 336,666 347,500 445,000 480,000 39,444 40,108 40,096 42.52%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.92% 2.64% 1.48% -1.97% 0.41% 7.19% -11.88% -
ROE 0.30% 0.40% 0.20% -0.10% 0.18% 9.14% -1.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.93 1.81 1.35 0.51 43.68 102.91 8.76 -22.26%
EPS 0.03 0.04 0.02 -0.01 0.18 7.40 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.10 0.098 0.099 1.02 0.81 0.71 -27.72%
Adjusted Per Share Value based on latest NOSH - 480,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.62 0.60 0.58 0.23 1.64 3.94 0.33 11.07%
EPS 0.01 0.01 0.01 0.00 0.01 0.28 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0332 0.0416 0.0453 0.0384 0.031 0.0272 2.95%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.06 0.10 0.05 0.08 0.09 0.06 0.06 -
P/RPS 3.10 5.52 3.69 15.74 0.21 0.06 0.69 28.42%
P/EPS 200.00 250.00 250.00 -800.00 50.00 0.81 -5.77 -
EY 0.50 0.40 0.40 -0.13 2.00 123.33 -17.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.00 0.51 0.81 0.09 0.07 0.08 39.47%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 18/08/11 26/08/10 28/08/09 26/08/08 28/08/07 29/08/06 -
Price 0.07 0.08 0.05 0.07 0.10 0.08 0.06 -
P/RPS 3.62 4.41 3.69 13.77 0.23 0.08 0.69 31.78%
P/EPS 233.33 200.00 250.00 -700.00 55.56 1.08 -5.77 -
EY 0.43 0.50 0.40 -0.14 1.80 92.50 -17.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.51 0.71 0.10 0.10 0.08 43.15%

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