[CME] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4980.0%
YoY- 80.14%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 30,040 28,005 24,178 25,488 22,871 26,524 24,114 15.73%
PBT 921 828 998 1,712 379 1,072 898 1.69%
Tax -287 -233 -250 -496 -301 -297 -260 6.78%
NP 634 594 748 1,216 78 774 638 -0.41%
-
NP to SH 593 593 748 1,016 20 729 484 14.45%
-
Tax Rate 31.16% 28.14% 25.05% 28.97% 79.42% 27.71% 28.95% -
Total Cost 29,406 27,410 23,430 24,272 22,793 25,749 23,476 16.15%
-
Net Worth 45,993 45,389 41,971 42,756 39,462 39,852 30,552 31.25%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 45,993 45,389 41,971 42,756 39,462 39,852 30,552 31.25%
NOSH 455,384 444,999 415,555 423,333 390,714 390,714 302,500 31.25%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.11% 2.12% 3.09% 4.77% 0.34% 2.92% 2.65% -
ROE 1.29% 1.31% 1.78% 2.38% 0.05% 1.83% 1.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.60 6.29 5.82 6.02 5.85 6.79 7.97 -11.78%
EPS 0.14 0.13 0.18 0.24 0.01 0.19 0.16 -8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.102 0.101 0.101 0.101 0.102 0.101 0.00%
Adjusted Per Share Value based on latest NOSH - 423,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.87 2.67 2.31 2.43 2.18 2.53 2.30 15.85%
EPS 0.06 0.06 0.07 0.10 0.00 0.07 0.05 12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0439 0.0433 0.04 0.0408 0.0376 0.038 0.0291 31.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.06 0.06 0.06 0.065 0.06 0.06 0.06 -
P/RPS 0.91 0.95 1.03 1.08 1.03 0.88 0.75 13.71%
P/EPS 46.08 45.00 33.33 27.08 1,172.14 32.14 37.50 14.68%
EY 2.17 2.22 3.00 3.69 0.09 3.11 2.67 -12.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.59 0.64 0.59 0.59 0.59 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 29/08/13 30/05/13 28/02/13 23/11/12 16/08/12 -
Price 0.065 0.055 0.06 0.07 0.065 0.07 0.07 -
P/RPS 0.99 0.87 1.03 1.16 1.11 1.03 0.88 8.14%
P/EPS 49.92 41.25 33.33 29.17 1,269.82 37.50 43.75 9.16%
EY 2.00 2.42 3.00 3.43 0.08 2.67 2.29 -8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.59 0.69 0.64 0.69 0.69 -4.87%

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