[CME] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -45.61%
YoY- 324.32%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 26,524 24,114 22,188 22,699 23,060 22,454 19,720 21.78%
PBT 1,072 898 1,076 319 864 710 756 26.13%
Tax -297 -260 -300 -21 -189 -134 -268 7.06%
NP 774 638 776 298 674 576 488 35.88%
-
NP to SH 729 484 564 314 577 522 488 30.58%
-
Tax Rate 27.71% 28.95% 27.88% 6.58% 21.88% 18.87% 35.45% -
Total Cost 25,749 23,476 21,412 22,401 22,385 21,878 19,232 21.41%
-
Net Worth 39,852 30,552 35,602 44,857 33,307 37,285 40,260 -0.67%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 39,852 30,552 35,602 44,857 33,307 37,285 40,260 -0.67%
NOSH 390,714 302,500 352,500 448,571 333,076 372,857 406,666 -2.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.92% 2.65% 3.50% 1.31% 2.93% 2.57% 2.47% -
ROE 1.83% 1.58% 1.58% 0.70% 1.73% 1.40% 1.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.79 7.97 6.29 5.06 6.92 6.02 4.85 25.06%
EPS 0.19 0.16 0.16 0.08 0.17 0.14 0.12 35.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.101 0.101 0.10 0.10 0.10 0.099 2.00%
Adjusted Per Share Value based on latest NOSH - 237,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.53 2.30 2.12 2.17 2.20 2.14 1.88 21.82%
EPS 0.07 0.05 0.05 0.03 0.06 0.05 0.05 25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0292 0.034 0.0428 0.0318 0.0356 0.0384 -0.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.06 0.06 0.09 0.09 0.07 0.10 0.05 -
P/RPS 0.88 0.75 1.43 1.78 1.01 1.66 1.03 -9.93%
P/EPS 32.14 37.50 56.25 128.57 40.38 71.43 41.67 -15.85%
EY 3.11 2.67 1.78 0.78 2.48 1.40 2.40 18.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.89 0.90 0.70 1.00 0.51 10.17%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 16/08/12 29/05/12 28/02/12 23/11/11 18/08/11 30/05/11 -
Price 0.07 0.07 0.08 0.09 0.09 0.08 0.09 -
P/RPS 1.03 0.88 1.27 1.78 1.30 1.33 1.86 -32.49%
P/EPS 37.50 43.75 50.00 128.57 51.92 57.14 75.00 -36.92%
EY 2.67 2.29 2.00 0.78 1.93 1.75 1.33 58.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.79 0.90 0.90 0.80 0.91 -16.80%

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