[CME] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.69%
YoY- 26.33%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 24,178 25,488 22,871 26,524 24,114 22,188 22,699 4.30%
PBT 998 1,712 379 1,072 898 1,076 319 114.05%
Tax -250 -496 -301 -297 -260 -300 -21 422.15%
NP 748 1,216 78 774 638 776 298 84.79%
-
NP to SH 748 1,016 20 729 484 564 314 78.46%
-
Tax Rate 25.05% 28.97% 79.42% 27.71% 28.95% 27.88% 6.58% -
Total Cost 23,430 24,272 22,793 25,749 23,476 21,412 22,401 3.04%
-
Net Worth 41,971 42,756 39,462 39,852 30,552 35,602 44,857 -4.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 41,971 42,756 39,462 39,852 30,552 35,602 44,857 -4.34%
NOSH 415,555 423,333 390,714 390,714 302,500 352,500 448,571 -4.97%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.09% 4.77% 0.34% 2.92% 2.65% 3.50% 1.31% -
ROE 1.78% 2.38% 0.05% 1.83% 1.58% 1.58% 0.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.82 6.02 5.85 6.79 7.97 6.29 5.06 9.78%
EPS 0.18 0.24 0.01 0.19 0.16 0.16 0.08 71.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.101 0.101 0.102 0.101 0.101 0.10 0.66%
Adjusted Per Share Value based on latest NOSH - 435,714
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.31 2.43 2.18 2.53 2.30 2.12 2.17 4.26%
EPS 0.07 0.10 0.00 0.07 0.05 0.05 0.03 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0408 0.0377 0.038 0.0292 0.034 0.0428 -4.41%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.06 0.065 0.06 0.06 0.06 0.09 0.09 -
P/RPS 1.03 1.08 1.03 0.88 0.75 1.43 1.78 -30.58%
P/EPS 33.33 27.08 1,172.14 32.14 37.50 56.25 128.57 -59.37%
EY 3.00 3.69 0.09 3.11 2.67 1.78 0.78 145.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.59 0.59 0.59 0.89 0.90 -24.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 23/11/12 16/08/12 29/05/12 28/02/12 -
Price 0.06 0.07 0.065 0.07 0.07 0.08 0.09 -
P/RPS 1.03 1.16 1.11 1.03 0.88 1.27 1.78 -30.58%
P/EPS 33.33 29.17 1,269.82 37.50 43.75 50.00 128.57 -59.37%
EY 3.00 3.43 0.08 2.67 2.29 2.00 0.78 145.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.64 0.69 0.69 0.79 0.90 -24.55%

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