[CME] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -229.41%
YoY- -119.82%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 41,961 17,988 28,557 23,982 25,297 22,850 21,108 9.58%
PBT -4,253 4,005 587 196 475 313 1,069 -
Tax -22 -794 -143 -253 -102 -280 -2 37.65%
NP -4,275 3,211 444 -57 373 33 1,067 -
-
NP to SH -4,275 3,211 405 -132 666 -40 1,067 -
-
Tax Rate - 19.83% 24.36% 129.08% 21.47% 89.46% 0.19% -
Total Cost 46,236 14,777 28,113 24,039 24,924 22,817 20,041 11.78%
-
Net Worth 58,710 81,096 50,490 36,210 0 34,599 312,500 -19.97%
Dividend
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 58,710 81,096 50,490 36,210 0 34,599 312,500 -19.97%
NOSH 584,236 436,000 495,000 355,000 435,714 345,999 3,125,000 -20.02%
Ratio Analysis
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -10.19% 17.85% 1.55% -0.24% 1.47% 0.14% 5.05% -
ROE -7.28% 3.96% 0.80% -0.36% 0.00% -0.12% 0.34% -
Per Share
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.65 4.13 5.77 6.76 5.81 6.60 0.68 40.34%
EPS -0.88 0.74 0.08 -0.04 0.15 -0.01 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.186 0.102 0.102 0.00 0.10 0.10 2.57%
Adjusted Per Share Value based on latest NOSH - 355,000
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.00 1.72 2.72 2.29 2.41 2.18 2.01 9.60%
EPS -0.41 0.31 0.04 -0.01 0.06 0.00 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0774 0.0482 0.0345 0.00 0.033 0.2982 -19.97%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/03/18 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.05 0.065 0.095 0.06 0.06 0.07 0.05 -
P/RPS 0.58 1.58 1.65 0.89 1.03 1.06 7.40 -28.77%
P/EPS -5.67 8.83 116.11 -161.36 39.25 -605.50 146.44 -
EY -17.62 11.33 0.86 -0.62 2.55 -0.17 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.93 0.59 0.00 0.70 0.50 -2.60%
Price Multiplier on Announcement Date
31/03/18 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/05/18 30/11/15 26/11/14 28/11/13 23/11/12 23/11/11 26/11/10 -
Price 0.04 0.065 0.065 0.055 0.07 0.09 0.05 -
P/RPS 0.46 1.58 1.13 0.81 1.21 1.36 7.40 -30.94%
P/EPS -4.54 8.83 79.44 -147.92 45.80 -778.50 146.44 -
EY -22.03 11.33 1.26 -0.68 2.18 -0.13 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.64 0.54 0.00 0.90 0.50 -5.38%

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