[CME] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 179.85%
YoY- 154.8%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,978 5,404 5,555 2,508 2,920 62,645 946 21.04%
PBT -425 -329 -336 335 -808 6,585 -1,126 -14.97%
Tax -78 121 -138 184 -139 -1,944 -232 -16.59%
NP -503 -208 -474 519 -947 4,641 -1,358 -15.24%
-
NP to SH -527 119 -474 519 -947 4,641 -1,358 -14.58%
-
Tax Rate - - - -54.93% - 29.52% - -
Total Cost 3,481 5,612 6,029 1,989 3,867 58,004 2,304 7.11%
-
Net Worth 41,876 23,799 39,270 39,124 3,865 40,914 26,918 7.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 41,876 23,799 39,270 39,124 3,865 40,914 26,918 7.63%
NOSH 414,615 237,999 396,666 399,230 39,444 40,112 40,177 47.49%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -16.89% -3.85% -8.53% 20.69% -32.43% 7.41% -143.55% -
ROE -1.26% 0.50% -1.21% 1.33% -24.50% 11.34% -5.04% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.72 2.27 1.40 0.63 7.40 156.17 2.35 -17.87%
EPS -0.13 0.03 -0.12 0.13 0.00 11.57 -3.38 -41.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.10 0.099 0.098 0.098 1.02 0.67 -27.02%
Adjusted Per Share Value based on latest NOSH - 399,230
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.28 0.52 0.53 0.24 0.28 5.98 0.09 20.80%
EPS -0.05 0.01 -0.05 0.05 -0.09 0.44 -0.13 -14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0227 0.0375 0.0373 0.0037 0.039 0.0257 7.64%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.06 0.09 0.05 0.06 0.06 0.07 0.05 -
P/RPS 8.35 3.96 3.57 9.55 0.81 0.04 2.12 25.64%
P/EPS -47.20 180.00 -41.84 46.15 -2.50 0.61 -1.48 77.98%
EY -2.12 0.56 -2.39 2.17 -40.01 165.29 -67.60 -43.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.90 0.51 0.61 0.61 0.07 0.07 42.61%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 25/02/09 28/02/08 28/02/07 -
Price 0.065 0.09 0.05 0.06 0.06 0.08 0.06 -
P/RPS 9.05 3.96 3.57 9.55 0.81 0.05 2.55 23.48%
P/EPS -51.14 180.00 -41.84 46.15 -2.50 0.69 -1.78 74.91%
EY -1.96 0.56 -2.39 2.17 -40.01 144.63 -56.33 -42.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 0.51 0.61 0.61 0.08 0.09 38.63%

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