[CME] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 18.98%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 12,267 7,252 30,040 21,004 12,089 6,372 22,871 -34.06%
PBT 186 138 921 621 499 428 379 -37.86%
Tax -36 -36 -287 -175 -125 -124 -301 -75.81%
NP 150 102 634 446 374 304 78 54.82%
-
NP to SH 158 72 593 445 374 254 20 298.16%
-
Tax Rate 19.35% 26.09% 31.16% 28.18% 25.05% 28.97% 79.42% -
Total Cost 12,117 7,150 29,406 20,558 11,715 6,068 22,793 -34.45%
-
Net Worth 53,720 36,720 45,993 45,389 41,971 42,756 39,462 22.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 53,720 36,720 45,993 45,389 41,971 42,756 39,462 22.89%
NOSH 526,666 360,000 455,384 444,999 415,555 423,333 390,714 22.09%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.22% 1.41% 2.11% 2.12% 3.09% 4.77% 0.34% -
ROE 0.29% 0.20% 1.29% 0.98% 0.89% 0.59% 0.05% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.33 2.01 6.60 4.72 2.91 1.51 5.85 -45.95%
EPS 0.03 0.02 0.14 0.10 0.09 0.06 0.01 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.102 0.101 0.102 0.101 0.101 0.101 0.66%
Adjusted Per Share Value based on latest NOSH - 355,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.17 0.69 2.87 2.00 1.15 0.61 2.18 -34.03%
EPS 0.02 0.01 0.06 0.04 0.04 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.035 0.0439 0.0433 0.04 0.0408 0.0377 22.86%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.075 0.065 0.06 0.06 0.06 0.065 0.06 -
P/RPS 3.22 3.23 0.91 1.27 2.06 4.32 1.03 114.24%
P/EPS 250.00 325.00 46.08 60.00 66.67 108.33 1,172.14 -64.40%
EY 0.40 0.31 2.17 1.67 1.50 0.92 0.09 171.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.59 0.59 0.59 0.64 0.59 16.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 30/05/14 28/02/14 28/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.105 0.075 0.065 0.055 0.06 0.07 0.065 -
P/RPS 4.51 3.72 0.99 1.17 2.06 4.65 1.11 155.28%
P/EPS 350.00 375.00 49.92 55.00 66.67 116.67 1,269.82 -57.74%
EY 0.29 0.27 2.00 1.82 1.50 0.86 0.08 136.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.74 0.64 0.54 0.59 0.69 0.64 37.45%

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