[CME] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 71.63%
YoY- -7.28%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,372 22,871 19,893 12,057 5,547 22,699 17,295 -48.57%
PBT 428 379 804 449 269 319 648 -24.13%
Tax -124 -301 -223 -130 -75 -21 -142 -8.63%
NP 304 78 581 319 194 298 506 -28.77%
-
NP to SH 254 20 547 242 141 314 433 -29.90%
-
Tax Rate 28.97% 79.42% 27.74% 28.95% 27.88% 6.58% 21.91% -
Total Cost 6,068 22,793 19,312 11,738 5,353 22,401 16,789 -49.22%
-
Net Worth 42,756 39,462 39,852 30,552 35,602 44,857 33,307 18.09%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,756 39,462 39,852 30,552 35,602 44,857 33,307 18.09%
NOSH 423,333 390,714 390,714 302,500 352,500 448,571 333,076 17.31%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.77% 0.34% 2.92% 2.65% 3.50% 1.31% 2.93% -
ROE 0.59% 0.05% 1.37% 0.79% 0.40% 0.70% 1.30% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.51 5.85 5.09 3.99 1.57 5.06 5.19 -56.05%
EPS 0.06 0.01 0.14 0.08 0.04 0.08 0.13 -40.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.101 0.102 0.101 0.101 0.10 0.10 0.66%
Adjusted Per Share Value based on latest NOSH - 336,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.61 2.18 1.90 1.15 0.53 2.17 1.65 -48.45%
EPS 0.02 0.00 0.05 0.02 0.01 0.03 0.04 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.0376 0.038 0.0291 0.034 0.0428 0.0318 18.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.065 0.06 0.06 0.06 0.09 0.09 0.07 -
P/RPS 4.32 1.03 1.18 1.51 5.72 1.78 1.35 116.99%
P/EPS 108.33 1,172.14 42.86 75.00 225.00 128.57 53.85 59.29%
EY 0.92 0.09 2.33 1.33 0.44 0.78 1.86 -37.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.59 0.59 0.89 0.90 0.70 -5.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 23/11/12 16/08/12 29/05/12 28/02/12 23/11/11 -
Price 0.07 0.065 0.07 0.07 0.08 0.09 0.09 -
P/RPS 4.65 1.11 1.37 1.76 5.08 1.78 1.73 93.20%
P/EPS 116.67 1,269.82 50.00 87.50 200.00 128.57 69.23 41.57%
EY 0.86 0.08 2.00 1.14 0.50 0.78 1.44 -29.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.69 0.69 0.79 0.90 0.90 -16.21%

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