Highlights

KLSE: CME (7018)

CME GROUP BHD

Last Price	Today's Change	Day's Range	Trading Volume
0.05	-0.005 (9.09%)	0.05 - 0.055	124,000

Trade this stock and receive a FREE I3investor T-shirt after 5 trades. Find out more.

Financials

Market Cap: 44 Million

Market Cap	44 Million
NOSH	880 Million

Latest Audited Result: 30-Jun-2020

Latest Audited Result:	30-Jun-2020
Announcement Date	30-Oct-2020
Next Audited Result:	30-Jun-2021
Est. Ann. Date:	30-Oct-2021
Est. Ann. Due Date:	27-Dec-2021

Latest Quarter: 30-Sep-2020 [#1]

Latest Quarter:	30-Sep-2020 [#1]
Announcement Date	30-Nov-2020
Next Quarter:	31-Dec-2020
Est. Ann. Date:	28-Feb-2021
Est. Ann. Due Date:	01-Mar-2021
QoQ \| YoY	93.42% \| 88.51%

Annual (Unaudited) ( EPS: 0.02, P/E: 248.65 )

Revenue \| NP to SH	29,173 \| 177
RPS \| P/RPS	3.31 Cent \| 1.51
EPS \| P/E \| EY	0.02 Cent \| 248.65 \| 0.40%
DPS \| DY \| Payout %	0.00 Cent \| 0.00% \| - %
NAPS \| P/NAPS	0.04 \| 1.19
YoY	100.75%
NP Margin \| ROE	0.61% \| 0.48%
F.Y. \| Ann. Date	30-Jun-2020 \| 28-Aug-2020

T4Q Result ( EPS: 0.15, P/E: 33.62 )

Revenue \| NP to SH	29,968 \| 1,309
RPS \| P/RPS	3.40 Cent \| 1.47
EPS \| P/E \| EY	0.15 Cent \| 33.62 \| 2.97%
DPS \| DY \| Payout %	0.00 Cent \| 0.00% \| - %
NAPS \| P/NAPS	0.04 \| 1.24
QoQ \| YoY	639.55% \| 105.56%
NP Margin \| ROE	4.37% \| 3.70%
F.Y. \| Ann. Date	30-Sep-2020 \| 30-Nov-2020

Annualized Result ( EPS: -0.07, P/E: -74.85 )

Revenue \| NP to SH	6,816 \| -588
RPS \| P/RPS	0.77 Cent \| 6.46
EPS \| P/E \| EY	-0.07 Cent \| -74.85 \| -1.34%
DPS \| DY \| Payout %	-
NAPS \| P/NAPS	-
QoQ \| YoY	-432.20% \| 88.51%
NP Margin \| ROE	-8.63% \| -1.66%
F.Y. \| Ann. Date	30-Sep-2020 \| 30-Nov-2020

Show? YoY % Horiz. %

Last 10 FY Result
	AQR	T4Q	30/06/20	30/06/19	30/06/18	30/06/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Revenue	6,816	29,968	29,173	37,757	56,524	0	24,759	22,377	21,987	30,040	22,871	22,699	2.99%
YoY %	-77.26%	2.73%	-22.73%	-33.20%	0.00%	0.00%	10.64%	1.77%	-26.81%	31.35%	0.76%	-
Horiz. %	30.03%	132.02%	128.52%	166.34%	249.02%	0.00%	109.08%	98.58%	96.86%	132.34%	100.76%	100.00%
PBT	-588	2,027	895	-23,781	-13,773	0	-13,330	-13,369	3,873	921	379	319	12.90%
YoY %	-129.01%	126.48%	103.76%	-72.66%	0.00%	0.00%	0.29%	-445.18%	320.52%	143.01%	18.81%	-
Horiz. %	-184.33%	635.42%	280.56%	-7,454.86%	-4,317.55%	0.00%	-4,178.68%	-4,190.91%	1,214.11%	288.71%	118.81%	100.00%
Tax	0	-718	-718	90	-304	0	-262	164	-825	-287	-301	-21	51.49%
YoY %	0.00%	0.00%	-897.78%	129.61%	0.00%	0.00%	-259.76%	119.88%	-187.46%	4.65%	-1,333.33%	-
Horiz. %	-0.00%	3,419.05%	3,419.05%	-428.57%	1,447.62%	-0.00%	1,247.62%	-780.95%	3,928.57%	1,366.67%	1,433.33%	100.00%
NP	-588	1,309	177	-23,691	-14,077	0	-13,592	-13,205	3,048	634	78	298	-5.94%
YoY %	-144.92%	639.55%	100.75%	-68.30%	0.00%	0.00%	-2.93%	-533.23%	380.76%	712.82%	-73.83%	-
Horiz. %	-197.32%	439.26%	59.40%	-7,950.00%	-4,723.83%	0.00%	-4,561.07%	-4,431.21%	1,022.82%	212.75%	26.17%	100.00%

NP to SH	-588	1,309	177	-23,691	-14,077	0	-13,592	-13,205	3,048	593	20	314	-6.52%
YoY %	-144.92%	639.55%	100.75%	-68.30%	0.00%	0.00%	-2.93%	-533.23%	414.00%	2,865.00%	-93.63%	-
Horiz. %	-187.26%	416.88%	56.37%	-7,544.90%	-4,483.12%	0.00%	-4,328.66%	-4,205.41%	970.70%	188.85%	6.37%	100.00%

Tax Rate	- %	35.42 %	80.22 %	- %	- %	- %	- %	- %	21.30 %	31.16 %	79.42 %	6.58 %	34.19%
YoY %	0.00%	-55.85%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-31.64%	-60.77%	1,106.99%	-
Horiz. %	0.00%	538.30%	1,219.15%	0.00%	0.00%	0.00%	0.00%	0.00%	323.71%	473.56%	1,206.99%	100.00%
Total Cost	7,404	28,659	28,996	61,448	70,601	0	38,351	35,582	18,939	29,406	22,793	22,401	3.08%
YoY %	-74.17%	-1.16%	-52.81%	-12.96%	0.00%	0.00%	7.78%	87.88%	-35.59%	29.01%	1.75%	-
Horiz. %	33.05%	127.94%	129.44%	274.31%	315.17%	0.00%	171.20%	158.84%	84.55%	131.27%	101.75%	100.00%

Net Worth	35,404	35,404	36,982	36,806	67,187	64,870	63,988	71,545	81,007	45,993	45,305	44,857	-2.24%
YoY %	0.00%	-4.27%	0.48%	-45.22%	3.57%	1.38%	-10.56%	-11.68%	76.13%	1.52%	1.00%	-
Horiz. %	78.93%	78.93%	82.44%	82.05%	149.78%	144.62%	142.65%	159.50%	180.59%	102.53%	101.00%	100.00%
Dividend
	AQR	T4Q	30/06/20	30/06/19	30/06/18	30/06/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Div	-	0	-	-	-	-	-	-	-	-	-	-	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-
Div Payout %	- %	- %	- %	- %	- %	- %	- %	- %	- %	- %	- %	- %	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-
Equity
	AQR	T4Q	30/06/20	30/06/19	30/06/18	30/06/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Net Worth	35,404	35,404	36,982	36,806	67,187	64,870	63,988	71,545	81,007	45,993	45,305	44,857	-2.24%
YoY %	0.00%	-4.27%	0.48%	-45.22%	3.57%	1.38%	-10.56%	-11.68%	76.13%	1.52%	1.00%	-
Horiz. %	78.93%	78.93%	82.44%	82.05%	149.78%	144.62%	142.65%	159.50%	180.59%	102.53%	101.00%	100.00%
NOSH	612,536	612,536	584,236	584,236	584,236	441,298	441,298	441,638	442,666	455,384	448,571	448,571	3.16%
YoY %	0.00%	4.84%	0.00%	0.00%	32.39%	0.00%	-0.08%	-0.23%	-2.79%	1.52%	0.00%	-
Horiz. %	136.55%	136.55%	130.24%	130.24%	130.24%	98.38%	98.38%	98.45%	98.68%	101.52%	100.00%	100.00%
Ratio Analysis
	AQR	T4Q	30/06/20	30/06/19	30/06/18	30/06/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
NP Margin	-8.63 %	4.37 %	0.61 %	-62.75 %	-24.90 %	- %	-54.90 %	-59.01 %	13.86 %	2.11 %	0.34 %	1.31 %	-8.60%
YoY %	-297.48%	616.39%	100.97%	-152.01%	0.00%	0.00%	6.96%	-525.76%	556.87%	520.59%	-74.05%	-
Horiz. %	-658.78%	333.59%	46.56%	-4,790.08%	-1,900.76%	0.00%	-4,190.84%	-4,504.58%	1,058.02%	161.07%	25.95%	100.00%
ROE	-1.66 %	3.70 %	0.48 %	-64.37 %	-20.95 %	- %	-21.24 %	-18.46 %	3.76 %	1.29 %	0.04 %	0.70 %	-4.34%
YoY %	-144.86%	670.83%	100.75%	-207.26%	0.00%	0.00%	-15.06%	-590.96%	191.47%	3,125.00%	-94.29%	-
Horiz. %	-237.14%	528.57%	68.57%	-9,195.71%	-2,992.86%	0.00%	-3,034.29%	-2,637.14%	537.14%	184.29%	5.71%	100.00%
Per Share
	AQR	T4Q	30/06/20	30/06/19	30/06/18	30/06/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
RPS	1.11	4.89	4.99	6.46	9.67	-	5.61	5.07	4.97	6.60	5.10	5.06	-0.16%
YoY %	-77.30%	-2.00%	-22.76%	-33.20%	0.00%	0.00%	10.65%	2.01%	-24.70%	29.41%	0.79%	-
Horiz. %	21.94%	96.64%	98.62%	127.67%	191.11%	0.00%	110.87%	100.20%	98.22%	130.43%	100.79%	100.00%
EPS	-0.08	0.21	0.03	-4.06	-2.41	0.00	-3.08	-2.99	0.69	0.14	0.01	0.08	-10.89%
YoY %	-138.10%	600.00%	100.74%	-68.46%	0.00%	0.00%	-3.01%	-533.33%	392.86%	1,300.00%	-87.50%	-
Horiz. %	-100.00%	262.50%	37.50%	-5,075.00%	-3,012.50%	0.00%	-3,850.00%	-3,737.50%	862.50%	175.00%	12.50%	100.00%
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-
NAPS	0.0578	0.0578	0.0633	0.0630	0.1150	0.1470	0.1450	0.1620	0.1830	0.1010	0.1010	0.1000	-5.24%
YoY %	0.00%	-8.69%	0.48%	-45.22%	-21.77%	1.38%	-10.49%	-11.48%	81.19%	0.00%	1.00%	-
Horiz. %	57.80%	57.80%	63.30%	63.00%	115.00%	147.00%	145.00%	162.00%	183.00%	101.00%	101.00%	100.00%
Adjusted Per Share Value based on latest NOSH - 880,228
	AQR	T4Q	30/06/20	30/06/19	30/06/18	30/06/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
RPS	0.77	3.40	3.31	4.29	6.42	-	2.81	2.54	2.50	3.41	2.60	2.58	2.97%
YoY %	-77.35%	2.72%	-22.84%	-33.18%	0.00%	0.00%	10.63%	1.60%	-26.69%	31.15%	0.78%	-
Horiz. %	29.84%	131.78%	128.29%	166.28%	248.84%	0.00%	108.91%	98.45%	96.90%	132.17%	100.78%	100.00%
EPS	-0.07	0.15	0.02	-2.69	-1.60	0.00	-1.54	-1.50	0.35	0.07	0.00	0.04	-7.83%
YoY %	-146.67%	650.00%	100.74%	-68.12%	0.00%	0.00%	-2.67%	-528.57%	400.00%	0.00%	0.00%	-
Horiz. %	-175.00%	375.00%	50.00%	-6,725.00%	-4,000.00%	0.00%	-3,850.00%	-3,750.00%	875.00%	175.00%	0.00%	100.00%
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-
NAPS	0.0402	0.0402	0.0420	0.0418	0.0763	0.0737	0.0727	0.0813	0.0920	0.0523	0.0515	0.0510	-2.26%
YoY %	0.00%	-4.29%	0.48%	-45.22%	3.53%	1.38%	-10.58%	-11.63%	75.91%	1.55%	0.98%	-
Horiz. %	78.82%	78.82%	82.35%	81.96%	149.61%	144.51%	142.55%	159.41%	180.39%	102.55%	100.98%	100.00%
Price Multiplier on Financial Quarter End Date
	AQR	T4Q	30/06/20	30/06/19	30/06/18	30/06/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Date	AQR	T4Q	30/06/20	28/06/19	29/06/18	30/06/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	-
Price	0.0650	0.0650	0.0350	0.0350	0.0400	0.0500	0.0550	0.0700	0.0650	0.0600	0.0600	0.0900	-
P/RPS	5.84	1.33	0.70	0.54	0.41	0.00	0.98	1.38	1.31	0.91	1.18	1.78	-10.39%
YoY %	339.10%	90.00%	29.63%	31.71%	0.00%	0.00%	-28.99%	5.34%	43.96%	-22.88%	-33.71%	-
Horiz. %	328.09%	74.72%	39.33%	30.34%	23.03%	0.00%	55.06%	77.53%	73.60%	51.12%	66.29%	100.00%
P/EPS	-67.71	30.42	115.53	-0.86	-1.66	0.00	-1.79	-2.34	9.44	46.08	1,345.71	128.57	-1.25%
YoY %	-322.58%	-73.67%	13,533.72%	48.19%	0.00%	0.00%	23.50%	-124.79%	-79.51%	-96.58%	946.67%	-
Horiz. %	-52.66%	23.66%	89.86%	-0.67%	-1.29%	0.00%	-1.39%	-1.82%	7.34%	35.84%	1,046.67%	100.00%
EY	-1.48	3.29	0.87	-115.86	-60.24	0.00	-56.00	-42.71	10.59	2.17	0.07	0.78	1.29%
YoY %	-144.98%	278.16%	100.75%	-92.33%	0.00%	0.00%	-31.12%	-503.30%	388.02%	3,000.00%	-91.03%	-
Horiz. %	-189.74%	421.79%	111.54%	-14,853.85%	-7,723.08%	0.00%	-7,179.49%	-5,475.64%	1,357.69%	278.21%	8.97%	100.00%
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-
P/NAPS	1.12	1.12	0.55	0.56	0.35	0.34	0.38	0.43	0.36	0.59	0.59	0.90	-5.63%
YoY %	0.00%	103.64%	-1.79%	60.00%	2.94%	-10.53%	-11.63%	19.44%	-38.98%	0.00%	-34.44%	-
Horiz. %	124.44%	124.44%	61.11%	62.22%	38.89%	37.78%	42.22%	47.78%	40.00%	65.56%	65.56%	100.00%
Price Multiplier on Announcement Date
	AQR	T4Q	30/06/20	30/06/19	30/06/18	30/06/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Date	AQR	T4Q	28/08/20	29/08/19	30/08/18	-	28/02/17	29/02/16	27/02/15	28/02/14	28/02/13	28/02/12	-
Price	0.0650	0.0650	0.1200	0.0350	0.0400	0.0000	0.0550	0.0550	0.0600	0.0650	0.0650	0.0900	-
P/RPS	5.84	1.33	2.40	0.54	0.41	0.00	0.98	1.09	1.21	0.99	1.27	1.78	3.58%
YoY %	339.10%	-44.58%	344.44%	31.71%	0.00%	0.00%	-10.09%	-9.92%	22.22%	-22.05%	-28.65%	-
Horiz. %	328.09%	74.72%	134.83%	30.34%	23.03%	0.00%	55.06%	61.24%	67.98%	55.62%	71.35%	100.00%
P/EPS	-67.71	30.42	396.09	-0.86	-1.66	0.00	-1.79	-1.84	8.71	49.92	1,457.86	128.57	14.15%
YoY %	-322.58%	-92.32%	46,156.97%	48.19%	0.00%	0.00%	2.72%	-121.13%	-82.55%	-96.58%	1,033.90%	-
Horiz. %	-52.66%	23.66%	308.07%	-0.67%	-1.29%	0.00%	-1.39%	-1.43%	6.77%	38.83%	1,133.90%	100.00%
EY	-1.48	3.29	0.25	-115.86	-60.24	0.00	-56.00	-54.36	11.48	2.00	0.07	0.78	-12.52%
YoY %	-144.98%	1,216.00%	100.22%	-92.33%	0.00%	0.00%	-3.02%	-573.52%	474.00%	2,757.14%	-91.03%	-
Horiz. %	-189.74%	421.79%	32.05%	-14,853.85%	-7,723.08%	0.00%	-7,179.49%	-6,969.23%	1,471.79%	256.41%	8.97%	100.00%
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
Horiz. %	-	-	-	-	-	-	-	-	-	-	-	-
P/NAPS	1.12	1.12	1.90	0.56	0.35	0.00	0.38	0.34	0.33	0.64	0.64	0.90	9.18%
YoY %	0.00%	-41.05%	239.29%	60.00%	0.00%	0.00%	11.76%	3.03%	-48.44%	0.00%	-28.89%	-
Horiz. %	124.44%	124.44%	211.11%	62.22%	38.89%	0.00%	42.22%	37.78%	36.67%	71.11%	71.11%	100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.