[CME] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 14.79%
YoY- -2345.52%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 41,925 9,159 3,993 14,865 50,819 81,884 36,345 2.40%
PBT 932 -2,216 -3,399 -3,129 990 1,577 -4,779 -
Tax -232 0 0 -127 -845 1,259 7,488 -
NP 700 -2,216 -3,399 -3,256 145 2,836 2,709 -20.18%
-
NP to SH 700 -2,216 -3,399 -3,256 145 808 -3,619 -
-
Tax Rate 24.89% - - - 85.35% -79.84% - -
Total Cost 41,225 11,375 7,392 18,121 50,674 79,048 33,636 3.44%
-
Net Worth 29,674 28,800 31,199 32,256 35,538 35,355 34,807 -2.62%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 29,674 28,800 31,199 32,256 35,538 35,355 34,807 -2.62%
NOSH 40,101 39,999 40,000 19,086 19,106 19,111 19,230 13.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.67% -24.19% -85.12% -21.90% 0.29% 3.46% 7.45% -
ROE 2.36% -7.69% -10.89% -10.09% 0.41% 2.29% -10.40% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 104.55 22.90 9.98 77.88 265.97 428.46 188.99 -9.39%
EPS 1.75 -5.54 -8.50 -17.06 0.76 4.23 -18.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.78 1.69 1.86 1.85 1.81 -13.84%
Adjusted Per Share Value based on latest NOSH - 19,086
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.00 0.87 0.38 1.42 4.85 7.81 3.47 2.39%
EPS 0.07 -0.21 -0.32 -0.31 0.01 0.08 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0275 0.0298 0.0308 0.0339 0.0337 0.0332 -2.62%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.08 0.05 0.09 0.10 0.06 0.10 0.15 -
P/RPS 0.08 0.22 0.90 0.13 0.02 0.02 0.08 0.00%
P/EPS 4.58 -0.90 -1.06 -0.59 7.91 2.37 -0.80 -
EY 21.82 -110.80 -94.42 -170.59 12.65 42.28 -125.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.07 0.12 0.06 0.03 0.05 0.08 5.44%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 27/05/05 31/05/04 29/05/03 28/05/02 17/07/01 -
Price 0.06 0.08 0.06 0.08 0.05 0.11 0.09 -
P/RPS 0.06 0.35 0.60 0.10 0.02 0.03 0.05 3.08%
P/EPS 3.44 -1.44 -0.71 -0.47 6.59 2.60 -0.48 -
EY 29.09 -69.25 -141.63 -213.24 15.18 38.44 -209.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.11 0.08 0.05 0.03 0.06 0.05 8.14%

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