[CME] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 16.54%
YoY- 49.64%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 96,292 129,047 11,537 7,676 13,129 31,659 98,466 -0.37%
PBT 6,386 9,235 -1,563 -2,397 -4,633 337 4,634 5.48%
Tax -1,944 -1,432 0 0 -127 -845 -769 16.69%
NP 4,442 7,803 -1,563 -2,397 -4,760 -508 3,865 2.34%
-
NP to SH 4,442 7,803 -1,563 -2,397 -4,760 -508 3,865 2.34%
-
Tax Rate 30.44% 15.51% - - - 250.74% 16.59% -
Total Cost 91,850 121,244 13,100 10,073 17,889 32,167 94,601 -0.49%
-
Net Worth 3,983 36,105 28,399 29,636 17,619 34,680 35,285 -30.45%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 3,983 36,105 28,399 29,636 17,619 34,680 35,285 -30.45%
NOSH 39,444 40,117 40,000 40,049 22,024 19,160 19,073 12.86%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.61% 6.05% -13.55% -31.23% -36.26% -1.60% 3.93% -
ROE 111.50% 21.61% -5.50% -8.09% -27.02% -1.46% 10.95% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 244.12 321.67 28.84 19.17 59.61 165.23 516.25 -11.72%
EPS 11.26 19.45 -3.91 -5.99 -21.61 -2.65 20.26 -9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.90 0.71 0.74 0.80 1.81 1.85 -38.38%
Adjusted Per Share Value based on latest NOSH - 40,049
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 9.19 12.31 1.10 0.73 1.25 3.02 9.40 -0.37%
EPS 0.42 0.74 -0.15 -0.23 -0.45 -0.05 0.37 2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0038 0.0344 0.0271 0.0283 0.0168 0.0331 0.0337 -30.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.08 0.07 0.06 0.06 0.10 0.07 0.09 -
P/RPS 0.03 0.02 0.21 0.31 0.17 0.04 0.02 6.98%
P/EPS 0.71 0.36 -1.54 -1.00 -0.46 -2.64 0.44 8.29%
EY 140.77 277.86 -65.13 -99.75 -216.13 -37.88 225.16 -7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.08 0.08 0.08 0.13 0.04 0.05 58.34%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 30/11/06 29/11/05 25/11/04 21/11/03 26/11/02 -
Price 0.06 0.07 0.07 0.05 0.10 0.09 0.09 -
P/RPS 0.02 0.02 0.24 0.26 0.17 0.05 0.02 0.00%
P/EPS 0.53 0.36 -1.79 -0.84 -0.46 -3.39 0.44 3.14%
EY 187.69 277.86 -55.82 -119.70 -216.13 -29.46 225.16 -2.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.08 0.10 0.07 0.13 0.05 0.05 50.82%

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