[CME] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -343.43%
YoY- -150.59%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 946 2,118 1,615 12,703 29,404 77,057 30,939 -44.06%
PBT -1,126 -350 -1,215 -986 3,045 6,790 3,206 -
Tax -232 0 0 -127 -845 -753 -497 -11.91%
NP -1,358 -350 -1,215 -1,113 2,200 6,037 2,709 -
-
NP to SH -1,358 -350 -1,215 -1,113 2,200 6,037 2,709 -
-
Tax Rate - - - - 27.75% 11.09% 15.50% -
Total Cost 2,304 2,468 2,830 13,816 27,204 71,020 28,230 -34.12%
-
Net Worth 26,918 29,770 30,876 33,599 37,430 37,253 37,062 -5.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 26,918 29,770 30,876 33,599 37,430 37,253 37,062 -5.18%
NOSH 40,177 40,229 40,099 19,090 19,097 19,104 19,104 13.18%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -143.55% -16.53% -75.23% -8.76% 7.48% 7.83% 8.76% -
ROE -5.04% -1.18% -3.94% -3.31% 5.88% 16.21% 7.31% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.35 5.26 4.03 66.54 153.97 403.35 161.95 -50.59%
EPS -3.38 -0.87 -3.03 -5.83 11.52 31.60 14.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.74 0.77 1.76 1.96 1.95 1.94 -16.23%
Adjusted Per Share Value based on latest NOSH - 19,090
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 0.09 0.20 0.15 1.21 2.81 7.35 2.95 -44.08%
EPS -0.13 -0.03 -0.12 -0.11 0.21 0.58 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0257 0.0284 0.0295 0.0321 0.0357 0.0355 0.0354 -5.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.05 0.05 0.10 0.09 0.08 0.09 0.23 -
P/RPS 2.12 0.95 2.48 0.14 0.05 0.02 0.14 57.25%
P/EPS -1.48 -5.75 -3.30 -1.54 0.69 0.28 1.62 -
EY -67.60 -17.40 -30.30 -64.78 144.00 351.11 61.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.13 0.05 0.04 0.05 0.12 -8.58%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 06/03/06 05/04/05 27/02/04 28/02/03 27/02/02 09/04/01 -
Price 0.06 0.05 0.09 0.08 0.07 0.10 0.14 -
P/RPS 2.55 0.95 2.23 0.12 0.05 0.02 0.09 74.55%
P/EPS -1.78 -5.75 -2.97 -1.37 0.61 0.32 0.99 -
EY -56.33 -17.40 -33.67 -72.88 164.57 316.00 101.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.07 0.12 0.05 0.04 0.05 0.07 4.27%

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