[CME] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -109.71%
YoY- -103.75%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 28,557 23,982 25,297 22,850 21,108 11,220 96,292 -18.33%
PBT 587 196 475 313 1,069 -1,341 6,386 -32.80%
Tax -143 -253 -102 -280 -2 -139 -1,944 -35.25%
NP 444 -57 373 33 1,067 -1,480 4,442 -31.86%
-
NP to SH 405 -132 666 -40 1,067 -1,480 4,442 -32.89%
-
Tax Rate 24.36% 129.08% 21.47% 89.46% 0.19% - 30.44% -
Total Cost 28,113 24,039 24,924 22,817 20,041 12,700 91,850 -17.89%
-
Net Worth 50,490 36,210 0 34,599 312,500 39,406 3,983 52.66%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 50,490 36,210 0 34,599 312,500 39,406 3,983 52.66%
NOSH 495,000 355,000 435,714 345,999 3,125,000 406,250 39,444 52.41%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.55% -0.24% 1.47% 0.14% 5.05% -13.19% 4.61% -
ROE 0.80% -0.36% 0.00% -0.12% 0.34% -3.76% 111.50% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.77 6.76 5.81 6.60 0.68 2.76 244.12 -46.41%
EPS 0.08 -0.04 0.15 -0.01 0.03 -0.36 11.26 -56.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.102 0.00 0.10 0.10 0.097 0.101 0.16%
Adjusted Per Share Value based on latest NOSH - 345,999
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.72 2.29 2.41 2.18 2.01 1.07 9.19 -18.35%
EPS 0.04 -0.01 0.06 0.00 0.10 -0.14 0.42 -32.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 0.0345 0.00 0.033 0.2982 0.0376 0.0038 52.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.095 0.06 0.06 0.07 0.05 0.07 0.08 -
P/RPS 1.65 0.89 1.03 1.06 7.40 2.53 0.03 94.95%
P/EPS 116.11 -161.36 39.25 -605.50 146.44 -19.21 0.71 133.75%
EY 0.86 -0.62 2.55 -0.17 0.68 -5.20 140.77 -57.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.59 0.00 0.70 0.50 0.72 0.79 2.75%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 23/11/12 23/11/11 26/11/10 24/11/09 28/11/08 -
Price 0.065 0.055 0.07 0.09 0.05 0.06 0.06 -
P/RPS 1.13 0.81 1.21 1.36 7.40 2.17 0.02 95.82%
P/EPS 79.44 -147.92 45.80 -778.50 146.44 -16.47 0.53 130.38%
EY 1.26 -0.68 2.18 -0.13 0.68 -6.07 187.69 -56.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.00 0.90 0.50 0.62 0.59 1.36%

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