[CME] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -23.31%
YoY- -80.9%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 23,514 18,485 30,218 22,903 23,529 25,859 14,162 8.80%
PBT -14,772 3,016 608 429 414 830 -392 83.00%
Tax 157 -789 -198 -296 -84 -391 184 -2.60%
NP -14,615 2,227 410 133 330 439 -208 103.00%
-
NP to SH -14,615 2,220 377 102 534 412 -208 103.00%
-
Tax Rate - 26.16% 32.57% 69.00% 20.29% 47.11% - -
Total Cost 38,129 16,258 29,808 22,770 23,199 25,420 14,370 17.64%
-
Net Worth 72,168 79,605 43,860 35,350 34,003 34,750 43,609 8.74%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 72,168 79,605 43,860 35,350 34,003 34,750 43,609 8.74%
NOSH 445,483 435,000 430,000 350,000 336,666 347,500 445,000 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -62.15% 12.05% 1.36% 0.58% 1.40% 1.70% -1.47% -
ROE -20.25% 2.79% 0.86% 0.29% 1.57% 1.19% -0.48% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.28 4.25 7.03 6.54 6.99 7.44 3.18 8.80%
EPS -3.28 0.51 0.09 0.03 0.16 0.12 -0.05 100.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.183 0.102 0.101 0.101 0.10 0.098 8.72%
Adjusted Per Share Value based on latest NOSH - 350,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.24 1.76 2.88 2.19 2.24 2.47 1.35 8.79%
EPS -1.39 0.21 0.04 0.01 0.05 0.04 -0.02 102.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0759 0.0418 0.0337 0.0324 0.0332 0.0416 8.76%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.055 0.07 0.075 0.06 0.06 0.10 0.05 -
P/RPS 1.04 1.65 1.07 0.92 0.86 1.34 1.57 -6.62%
P/EPS -1.68 13.72 85.54 205.88 37.83 84.34 -106.97 -49.92%
EY -59.65 7.29 1.17 0.49 2.64 1.19 -0.93 99.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.74 0.59 0.59 1.00 0.51 -6.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 28/08/15 19/08/14 29/08/13 16/08/12 18/08/11 26/08/10 -
Price 0.06 0.065 0.105 0.06 0.07 0.08 0.05 -
P/RPS 1.14 1.53 1.49 0.92 1.00 1.08 1.57 -5.18%
P/EPS -1.83 12.74 119.76 205.88 44.13 67.48 -106.97 -49.20%
EY -54.68 7.85 0.83 0.49 2.27 1.48 -0.93 97.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 1.03 0.59 0.69 0.80 0.51 -5.20%

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