[CME] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 126.03%
YoY- 26.33%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 12,089 6,372 22,871 19,893 12,057 5,547 22,699 -34.32%
PBT 499 428 379 804 449 269 319 34.79%
Tax -125 -124 -301 -223 -130 -75 -21 228.80%
NP 374 304 78 581 319 194 298 16.36%
-
NP to SH 374 254 20 547 242 141 314 12.37%
-
Tax Rate 25.05% 28.97% 79.42% 27.74% 28.95% 27.88% 6.58% -
Total Cost 11,715 6,068 22,793 19,312 11,738 5,353 22,401 -35.11%
-
Net Worth 41,971 42,756 39,462 39,852 30,552 35,602 44,857 -4.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 41,971 42,756 39,462 39,852 30,552 35,602 44,857 -4.34%
NOSH 415,555 423,333 390,714 390,714 302,500 352,500 448,571 -4.97%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.09% 4.77% 0.34% 2.92% 2.65% 3.50% 1.31% -
ROE 0.89% 0.59% 0.05% 1.37% 0.79% 0.40% 0.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.91 1.51 5.85 5.09 3.99 1.57 5.06 -30.86%
EPS 0.09 0.06 0.01 0.14 0.08 0.04 0.08 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.101 0.101 0.102 0.101 0.101 0.10 0.66%
Adjusted Per Share Value based on latest NOSH - 435,714
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.15 0.61 2.18 1.90 1.15 0.53 2.17 -34.53%
EPS 0.04 0.02 0.00 0.05 0.02 0.01 0.03 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0408 0.0376 0.038 0.0291 0.034 0.0428 -4.41%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.06 0.065 0.06 0.06 0.06 0.09 0.09 -
P/RPS 2.06 4.32 1.03 1.18 1.51 5.72 1.78 10.23%
P/EPS 66.67 108.33 1,172.14 42.86 75.00 225.00 128.57 -35.48%
EY 1.50 0.92 0.09 2.33 1.33 0.44 0.78 54.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.59 0.59 0.59 0.89 0.90 -24.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 23/11/12 16/08/12 29/05/12 28/02/12 -
Price 0.06 0.07 0.065 0.07 0.07 0.08 0.09 -
P/RPS 2.06 4.65 1.11 1.37 1.76 5.08 1.78 10.23%
P/EPS 66.67 116.67 1,269.82 50.00 87.50 200.00 128.57 -35.48%
EY 1.50 0.86 0.08 2.00 1.14 0.50 0.78 54.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.64 0.69 0.69 0.79 0.90 -24.55%

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