[CME] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 99.05%
YoY- 98.78%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 22,871 22,699 24,155 10,808 36,567 190,746 10,365 14.08%
PBT 379 320 398 -198 -1,007 16,946 -2,339 -
Tax -301 -21 -324 184 -139 -3,144 -232 4.43%
NP 78 299 74 -14 -1,146 13,802 -2,571 -
-
NP to SH 20 553 74 -14 -1,146 13,802 -2,571 -
-
Tax Rate 79.42% 6.56% 81.41% - - 18.55% - -
Total Cost 22,793 22,400 24,081 10,822 37,713 176,944 12,936 9.89%
-
Net Worth 41,876 23,799 39,270 39,124 3,865 40,914 26,918 7.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 41,876 23,799 39,270 39,124 3,865 40,914 26,918 7.63%
NOSH 414,615 237,999 396,666 399,230 39,444 40,112 40,177 47.49%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.34% 1.32% 0.31% -0.13% -3.13% 7.24% -24.80% -
ROE 0.05% 2.32% 0.19% -0.04% -29.65% 33.73% -9.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.52 9.54 6.09 2.71 92.71 475.53 25.80 -22.64%
EPS 0.00 0.23 0.02 0.00 -2.91 34.41 -6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.10 0.099 0.098 0.098 1.02 0.67 -27.02%
Adjusted Per Share Value based on latest NOSH - 399,230
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.18 2.17 2.30 1.03 3.49 18.20 0.99 14.04%
EPS 0.00 0.05 0.01 0.00 -0.11 1.32 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0227 0.0375 0.0373 0.0037 0.039 0.0257 7.64%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.06 0.09 0.05 0.06 0.06 0.07 0.05 -
P/RPS 1.09 0.94 0.82 2.22 0.06 0.01 0.19 33.76%
P/EPS 1,243.85 38.73 268.02 -1,710.99 -2.07 0.20 -0.78 -
EY 0.08 2.58 0.37 -0.06 -48.42 491.55 -127.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.90 0.51 0.61 0.61 0.07 0.07 42.61%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 25/02/09 28/02/08 28/02/07 -
Price 0.065 0.09 0.05 0.06 0.06 0.08 0.06 -
P/RPS 1.18 0.94 0.82 2.22 0.06 0.02 0.23 31.29%
P/EPS 1,347.50 38.73 268.02 -1,710.99 -2.07 0.23 -0.94 -
EY 0.07 2.58 0.37 -0.06 -48.42 430.10 -106.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 0.51 0.61 0.61 0.08 0.09 38.63%

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