[CME] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -142.39%
YoY- -548.61%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 22,377 20,696 17,530 18,000 21,987 26,028 24,534 -5.93%
PBT -13,369 558 -1,342 -1,292 3,873 382 372 -
Tax 164 0 0 0 -825 -41 -72 -
NP -13,205 558 -1,342 -1,292 3,048 341 300 -
-
NP to SH -13,205 558 -1,342 -1,292 3,048 342 316 -
-
Tax Rate - 0.00% - - 21.30% 10.73% 19.35% -
Total Cost 35,582 20,137 18,872 19,292 18,939 25,686 24,234 29.09%
-
Net Worth 71,545 77,933 81,861 84,441 81,007 43,689 53,720 20.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 71,545 77,933 81,861 84,441 81,007 43,689 53,720 20.98%
NOSH 441,638 418,999 447,333 461,428 442,666 428,332 526,666 -11.04%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -59.01% 2.70% -7.66% -7.18% 13.86% 1.31% 1.22% -
ROE -18.46% 0.72% -1.64% -1.53% 3.76% 0.78% 0.59% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.07 4.94 3.92 3.90 4.97 6.08 4.66 5.76%
EPS -2.99 0.13 -0.30 -0.28 0.69 0.08 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.186 0.183 0.183 0.183 0.102 0.102 36.01%
Adjusted Per Share Value based on latest NOSH - 461,428
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.14 1.97 1.67 1.72 2.10 2.48 2.34 -5.76%
EPS -1.26 0.05 -0.13 -0.12 0.29 0.03 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0683 0.0744 0.0781 0.0806 0.0773 0.0417 0.0513 20.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.07 0.065 0.07 0.095 0.065 0.095 0.075 -
P/RPS 1.38 1.32 1.79 2.44 1.31 1.56 1.61 -9.74%
P/EPS -2.34 48.75 -23.33 -33.93 9.44 118.75 125.00 -
EY -42.71 2.05 -4.29 -2.95 10.59 0.84 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.38 0.52 0.36 0.93 0.74 -30.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 25/05/15 27/02/15 26/11/14 19/08/14 -
Price 0.055 0.065 0.065 0.075 0.06 0.065 0.105 -
P/RPS 1.09 1.32 1.66 1.92 1.21 1.07 2.25 -38.23%
P/EPS -1.84 48.75 -21.67 -26.79 8.71 81.25 175.00 -
EY -54.36 2.05 -4.62 -3.73 11.48 1.23 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.36 0.41 0.33 0.64 1.03 -52.14%

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