[CME] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.6%
YoY- -20.99%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 24,114 22,188 22,699 23,060 22,454 19,720 24,155 -0.11%
PBT 898 1,076 319 864 710 756 398 72.11%
Tax -260 -300 -21 -189 -134 -268 -324 -13.65%
NP 638 776 298 674 576 488 74 321.01%
-
NP to SH 484 564 314 577 522 488 74 250.13%
-
Tax Rate 28.95% 27.88% 6.58% 21.88% 18.87% 35.45% 81.41% -
Total Cost 23,476 21,412 22,401 22,385 21,878 19,232 24,081 -1.68%
-
Net Worth 30,552 35,602 44,857 33,307 37,285 40,260 35,640 -9.76%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 30,552 35,602 44,857 33,307 37,285 40,260 35,640 -9.76%
NOSH 302,500 352,500 448,571 333,076 372,857 406,666 360,000 -10.96%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.65% 3.50% 1.31% 2.93% 2.57% 2.47% 0.31% -
ROE 1.58% 1.58% 0.70% 1.73% 1.40% 1.21% 0.21% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.97 6.29 5.06 6.92 6.02 4.85 6.71 12.16%
EPS 0.16 0.16 0.08 0.17 0.14 0.12 0.02 300.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.101 0.10 0.10 0.10 0.099 0.099 1.34%
Adjusted Per Share Value based on latest NOSH - 345,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.30 2.12 2.17 2.20 2.14 1.88 2.30 0.00%
EPS 0.05 0.05 0.03 0.06 0.05 0.05 0.01 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.034 0.0428 0.0318 0.0356 0.0384 0.034 -9.86%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.06 0.09 0.09 0.07 0.10 0.05 0.05 -
P/RPS 0.75 1.43 1.78 1.01 1.66 1.03 0.75 0.00%
P/EPS 37.50 56.25 128.57 40.38 71.43 41.67 243.24 -71.28%
EY 2.67 1.78 0.78 2.48 1.40 2.40 0.41 249.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.89 0.90 0.70 1.00 0.51 0.51 10.21%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 29/05/12 28/02/12 23/11/11 18/08/11 30/05/11 28/02/11 -
Price 0.07 0.08 0.09 0.09 0.08 0.09 0.05 -
P/RPS 0.88 1.27 1.78 1.30 1.33 1.86 0.75 11.25%
P/EPS 43.75 50.00 128.57 51.92 57.14 75.00 243.24 -68.16%
EY 2.29 2.00 0.78 1.93 1.75 1.33 0.41 215.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.90 0.90 0.80 0.91 0.51 22.34%

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