[CME] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 47.24%
YoY- 54.55%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 7,252 30,040 21,004 12,089 6,372 22,871 19,893 -48.99%
PBT 138 921 621 499 428 379 804 -69.14%
Tax -36 -287 -175 -125 -124 -301 -223 -70.38%
NP 102 634 446 374 304 78 581 -68.67%
-
NP to SH 72 593 445 374 254 20 547 -74.15%
-
Tax Rate 26.09% 31.16% 28.18% 25.05% 28.97% 79.42% 27.74% -
Total Cost 7,150 29,406 20,558 11,715 6,068 22,793 19,312 -48.47%
-
Net Worth 36,720 45,993 45,389 41,971 42,756 39,462 39,852 -5.31%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 36,720 45,993 45,389 41,971 42,756 39,462 39,852 -5.31%
NOSH 360,000 455,384 444,999 415,555 423,333 390,714 390,714 -5.31%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.41% 2.11% 2.12% 3.09% 4.77% 0.34% 2.92% -
ROE 0.20% 1.29% 0.98% 0.89% 0.59% 0.05% 1.37% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.01 6.60 4.72 2.91 1.51 5.85 5.09 -46.20%
EPS 0.02 0.14 0.10 0.09 0.06 0.01 0.14 -72.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.101 0.102 0.101 0.101 0.101 0.102 0.00%
Adjusted Per Share Value based on latest NOSH - 350,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.69 2.87 2.00 1.15 0.61 2.18 1.90 -49.12%
EPS 0.01 0.06 0.04 0.04 0.02 0.00 0.05 -65.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0439 0.0433 0.04 0.0408 0.0376 0.038 -5.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.065 0.06 0.06 0.06 0.065 0.06 0.06 -
P/RPS 3.23 0.91 1.27 2.06 4.32 1.03 1.18 95.80%
P/EPS 325.00 46.08 60.00 66.67 108.33 1,172.14 42.86 286.44%
EY 0.31 2.17 1.67 1.50 0.92 0.09 2.33 -73.97%
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 0.64 0.59 0.59 5.57%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 28/11/13 29/08/13 30/05/13 28/02/13 23/11/12 -
Price 0.075 0.065 0.055 0.06 0.07 0.065 0.07 -
P/RPS 3.72 0.99 1.17 2.06 4.65 1.11 1.37 94.75%
P/EPS 375.00 49.92 55.00 66.67 116.67 1,269.82 50.00 283.62%
EY 0.27 2.00 1.82 1.50 0.86 0.08 2.00 -73.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.54 0.59 0.69 0.64 0.69 4.77%

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