[CME] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -20.68%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 24,534 29,008 30,040 28,005 24,178 25,488 22,871 4.80%
PBT 372 552 921 828 998 1,712 379 -1.23%
Tax -72 -144 -287 -233 -250 -496 -301 -61.56%
NP 300 408 634 594 748 1,216 78 146.08%
-
NP to SH 316 288 593 593 748 1,016 20 532.84%
-
Tax Rate 19.35% 26.09% 31.16% 28.14% 25.05% 28.97% 79.42% -
Total Cost 24,234 28,600 29,406 27,410 23,430 24,272 22,793 4.18%
-
Net Worth 53,720 36,720 45,993 45,389 41,971 42,756 39,462 22.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 53,720 36,720 45,993 45,389 41,971 42,756 39,462 22.89%
NOSH 526,666 360,000 455,384 444,999 415,555 423,333 390,714 22.09%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.22% 1.41% 2.11% 2.12% 3.09% 4.77% 0.34% -
ROE 0.59% 0.78% 1.29% 1.31% 1.78% 2.38% 0.05% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.66 8.06 6.60 6.29 5.82 6.02 5.85 -14.10%
EPS 0.06 0.08 0.14 0.13 0.18 0.24 0.01 231.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.102 0.101 0.102 0.101 0.101 0.101 0.66%
Adjusted Per Share Value based on latest NOSH - 355,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.34 2.77 2.87 2.67 2.31 2.43 2.18 4.84%
EPS 0.03 0.03 0.06 0.06 0.07 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.035 0.0439 0.0433 0.04 0.0408 0.0377 22.86%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.075 0.065 0.06 0.06 0.06 0.065 0.06 -
P/RPS 1.61 0.81 0.91 0.95 1.03 1.08 1.03 34.79%
P/EPS 125.00 81.25 46.08 45.00 33.33 27.08 1,172.14 -77.60%
EY 0.80 1.23 2.17 2.22 3.00 3.69 0.09 330.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.59 0.59 0.59 0.64 0.59 16.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 30/05/14 28/02/14 28/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.105 0.075 0.065 0.055 0.06 0.07 0.065 -
P/RPS 2.25 0.93 0.99 0.87 1.03 1.16 1.11 60.37%
P/EPS 175.00 93.75 49.92 41.25 33.33 29.17 1,269.82 -73.41%
EY 0.57 1.07 2.00 2.42 3.00 3.43 0.08 271.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.74 0.64 0.54 0.59 0.69 0.64 37.45%

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