[CME] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 11.43%
YoY- -2.62%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 151,838 258,572 10,126 12,558 13,188 12,332 8,179 604.87%
PBT 12,612 11,100 -2,339 -1,617 -1,826 -1,984 -1,532 -
Tax -1,126 0 -232 0 0 0 0 -
NP 11,486 11,100 -2,571 -1,617 -1,826 -1,984 -1,532 -
-
NP to SH 11,486 11,100 -2,571 -1,617 -1,826 -1,984 -1,532 -
-
Tax Rate 8.93% 0.00% - - - - - -
Total Cost 140,352 247,472 12,697 14,175 15,014 14,316 9,711 496.24%
-
Net Worth 32,484 29,674 26,873 28,517 28,431 28,800 29,677 6.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 32,484 29,674 26,873 28,517 28,431 28,800 29,677 6.22%
NOSH 40,104 40,101 40,109 40,165 40,043 39,999 40,104 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.56% 4.29% -25.39% -12.88% -13.85% -16.09% -18.73% -
ROE 35.36% 37.41% -9.57% -5.67% -6.42% -6.89% -5.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 378.60 644.80 25.25 31.27 32.93 30.83 20.39 604.96%
EPS 28.64 27.68 -6.41 -4.03 -4.56 -4.96 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.74 0.67 0.71 0.71 0.72 0.74 6.22%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.49 24.67 0.97 1.20 1.26 1.18 0.78 605.19%
EPS 1.10 1.06 -0.25 -0.15 -0.17 -0.19 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0283 0.0256 0.0272 0.0271 0.0275 0.0283 6.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.06 0.08 0.05 0.06 0.06 0.05 0.05 -
P/RPS 0.02 0.01 0.20 0.19 0.18 0.16 0.25 -81.51%
P/EPS 0.21 0.29 -0.78 -1.49 -1.32 -1.01 -1.31 -
EY 477.33 346.00 -128.20 -67.11 -76.00 -99.20 -76.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.11 0.07 0.08 0.08 0.07 0.07 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 28/02/07 30/11/06 29/08/06 30/05/06 06/03/06 -
Price 0.08 0.06 0.06 0.07 0.06 0.08 0.05 -
P/RPS 0.02 0.01 0.24 0.22 0.18 0.26 0.25 -81.51%
P/EPS 0.28 0.22 -0.94 -1.74 -1.32 -1.61 -1.31 -
EY 358.00 461.33 -106.83 -57.52 -76.00 -62.00 -76.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.08 0.09 0.10 0.08 0.11 0.07 26.92%

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