[CME] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 602.25%
YoY- 196.15%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 8,915 7,836 6,068 9,077 2,131 6,086 52,182 -25.48%
PBT 122 355 294 811 -650 -346 4,055 -44.20%
Tax -50 -93 -75 -186 0 0 -637 -34.54%
NP 72 262 219 625 -650 -346 3,418 -47.41%
-
NP to SH 71 305 173 625 -650 -346 3,418 -47.53%
-
Tax Rate 40.98% 26.20% 25.51% 22.93% - - 15.71% -
Total Cost 8,843 7,574 5,849 8,452 2,781 6,432 48,764 -24.74%
-
Net Worth 36,210 44,442 34,599 312,500 39,406 3,983 36,105 0.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 36,210 44,442 34,599 312,500 39,406 3,983 36,105 0.04%
NOSH 355,000 435,714 345,999 3,125,000 406,250 39,444 40,117 43.77%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.81% 3.34% 3.61% 6.89% -30.50% -5.69% 6.55% -
ROE 0.20% 0.69% 0.50% 0.20% -1.65% -8.68% 9.47% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.51 1.80 1.75 0.29 0.52 15.43 130.07 -48.17%
EPS 0.02 0.07 0.05 0.02 -0.16 0.00 8.52 -63.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.102 0.10 0.10 0.097 0.101 0.90 -30.41%
Adjusted Per Share Value based on latest NOSH - 3,125,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.85 0.75 0.58 0.87 0.20 0.58 4.98 -25.50%
EPS 0.01 0.03 0.02 0.06 -0.06 -0.03 0.33 -44.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 0.0424 0.033 0.2982 0.0376 0.0038 0.0344 0.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.06 0.06 0.07 0.05 0.07 0.08 0.07 -
P/RPS 2.39 3.34 3.99 17.21 13.34 0.52 0.05 90.39%
P/EPS 300.00 85.71 140.00 250.00 -43.75 -9.12 0.82 167.19%
EY 0.33 1.17 0.71 0.40 -2.29 -10.96 121.71 -62.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.70 0.50 0.72 0.79 0.08 39.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 23/11/12 23/11/11 26/11/10 24/11/09 28/11/08 30/11/07 -
Price 0.055 0.07 0.09 0.05 0.06 0.06 0.07 -
P/RPS 2.19 3.89 5.13 17.21 11.44 0.39 0.05 87.64%
P/EPS 275.00 100.00 180.00 250.00 -37.50 -6.84 0.82 163.35%
EY 0.36 1.00 0.56 0.40 -2.67 -14.62 121.71 -62.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 0.90 0.50 0.62 0.59 0.08 37.43%

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