[CME] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.44%
YoY- -42.25%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 17,530 18,000 21,987 26,028 24,534 29,008 30,040 -30.23%
PBT -1,342 -1,292 3,873 382 372 552 921 -
Tax 0 0 -825 -41 -72 -144 -287 -
NP -1,342 -1,292 3,048 341 300 408 634 -
-
NP to SH -1,342 -1,292 3,048 342 316 288 593 -
-
Tax Rate - - 21.30% 10.73% 19.35% 26.09% 31.16% -
Total Cost 18,872 19,292 18,939 25,686 24,234 28,600 29,406 -25.65%
-
Net Worth 81,861 84,441 81,007 43,689 53,720 36,720 45,993 47.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 81,861 84,441 81,007 43,689 53,720 36,720 45,993 47.02%
NOSH 447,333 461,428 442,666 428,332 526,666 360,000 455,384 -1.18%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -7.66% -7.18% 13.86% 1.31% 1.22% 1.41% 2.11% -
ROE -1.64% -1.53% 3.76% 0.78% 0.59% 0.78% 1.29% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.92 3.90 4.97 6.08 4.66 8.06 6.60 -29.40%
EPS -0.30 -0.28 0.69 0.08 0.06 0.08 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.183 0.183 0.102 0.102 0.102 0.101 48.78%
Adjusted Per Share Value based on latest NOSH - 495,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.67 1.72 2.10 2.48 2.34 2.77 2.87 -30.37%
EPS -0.13 -0.12 0.29 0.03 0.03 0.03 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0781 0.0806 0.0773 0.0417 0.0513 0.035 0.0439 46.97%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.07 0.095 0.065 0.095 0.075 0.065 0.06 -
P/RPS 1.79 2.44 1.31 1.56 1.61 0.81 0.91 57.18%
P/EPS -23.33 -33.93 9.44 118.75 125.00 81.25 46.08 -
EY -4.29 -2.95 10.59 0.84 0.80 1.23 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.36 0.93 0.74 0.64 0.59 -25.48%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 27/02/15 26/11/14 19/08/14 30/05/14 28/02/14 -
Price 0.065 0.075 0.06 0.065 0.105 0.075 0.065 -
P/RPS 1.66 1.92 1.21 1.07 2.25 0.93 0.99 41.27%
P/EPS -21.67 -26.79 8.71 81.25 175.00 93.75 49.92 -
EY -4.62 -3.73 11.48 1.23 0.57 1.07 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.33 0.64 1.03 0.74 0.64 -31.92%

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