[CME] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -25.85%
YoY- -133.32%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 25,297 22,850 21,108 11,220 96,292 129,047 11,537 13.96%
PBT 475 313 1,069 -1,341 6,386 9,235 -1,563 -
Tax -102 -280 -2 -139 -1,944 -1,432 0 -
NP 373 33 1,067 -1,480 4,442 7,803 -1,563 -
-
NP to SH 666 -40 1,067 -1,480 4,442 7,803 -1,563 -
-
Tax Rate 21.47% 89.46% 0.19% - 30.44% 15.51% - -
Total Cost 24,924 22,817 20,041 12,700 91,850 121,244 13,100 11.30%
-
Net Worth 0 34,599 312,500 39,406 3,983 36,105 28,399 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 34,599 312,500 39,406 3,983 36,105 28,399 -
NOSH 435,714 345,999 3,125,000 406,250 39,444 40,117 40,000 48.83%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.47% 0.14% 5.05% -13.19% 4.61% 6.05% -13.55% -
ROE 0.00% -0.12% 0.34% -3.76% 111.50% 21.61% -5.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.81 6.60 0.68 2.76 244.12 321.67 28.84 -23.41%
EPS 0.15 -0.01 0.03 -0.36 11.26 19.45 -3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.10 0.10 0.097 0.101 0.90 0.71 -
Adjusted Per Share Value based on latest NOSH - 406,250
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.41 2.18 2.01 1.07 9.19 12.31 1.10 13.95%
EPS 0.06 0.00 0.10 -0.14 0.42 0.74 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.033 0.2982 0.0376 0.0038 0.0344 0.0271 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.06 0.07 0.05 0.07 0.08 0.07 0.06 -
P/RPS 1.03 1.06 7.40 2.53 0.03 0.02 0.21 30.31%
P/EPS 39.25 -605.50 146.44 -19.21 0.71 0.36 -1.54 -
EY 2.55 -0.17 0.68 -5.20 140.77 277.86 -65.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.70 0.50 0.72 0.79 0.08 0.08 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 23/11/11 26/11/10 24/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.07 0.09 0.05 0.06 0.06 0.07 0.07 -
P/RPS 1.21 1.36 7.40 2.17 0.02 0.02 0.24 30.91%
P/EPS 45.80 -778.50 146.44 -16.47 0.53 0.36 -1.79 -
EY 2.18 -0.13 0.68 -6.07 187.69 277.86 -55.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.90 0.50 0.62 0.59 0.08 0.10 -

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