[CME] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 62.66%
YoY- -42.25%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 8,765 4,500 21,987 19,521 12,267 7,252 30,040 -56.10%
PBT -671 -323 3,873 287 186 138 921 -
Tax 0 0 -825 -31 -36 -36 -287 -
NP -671 -323 3,048 256 150 102 634 -
-
NP to SH -671 -323 3,048 257 158 72 593 -
-
Tax Rate - - 21.30% 10.80% 19.35% 26.09% 31.16% -
Total Cost 9,436 4,823 18,939 19,265 12,117 7,150 29,406 -53.22%
-
Net Worth 81,861 84,441 81,007 43,690 53,720 36,720 45,993 47.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 81,861 84,441 81,007 43,690 53,720 36,720 45,993 47.02%
NOSH 447,333 461,428 442,666 428,333 526,666 360,000 455,384 -1.18%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -7.66% -7.18% 13.86% 1.31% 1.22% 1.41% 2.11% -
ROE -0.82% -0.38% 3.76% 0.59% 0.29% 0.20% 1.29% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.96 0.98 4.97 4.56 2.33 2.01 6.60 -55.58%
EPS -0.15 -0.07 0.69 0.06 0.03 0.02 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.183 0.183 0.102 0.102 0.102 0.101 48.78%
Adjusted Per Share Value based on latest NOSH - 495,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.84 0.43 2.10 1.86 1.17 0.69 2.87 -56.01%
EPS -0.06 -0.03 0.29 0.02 0.02 0.01 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0781 0.0806 0.0773 0.0417 0.0513 0.035 0.0439 46.97%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.07 0.095 0.065 0.095 0.075 0.065 0.06 -
P/RPS 3.57 9.74 1.31 2.08 3.22 3.23 0.91 149.36%
P/EPS -46.67 -135.71 9.44 158.33 250.00 325.00 46.08 -
EY -2.14 -0.74 10.59 0.63 0.40 0.31 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.36 0.93 0.74 0.64 0.59 -25.48%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 27/02/15 26/11/14 19/08/14 30/05/14 28/02/14 -
Price 0.065 0.075 0.06 0.065 0.105 0.075 0.065 -
P/RPS 3.32 7.69 1.21 1.43 4.51 3.72 0.99 124.54%
P/EPS -43.33 -107.14 8.71 108.33 350.00 375.00 49.92 -
EY -2.31 -0.93 11.48 0.92 0.29 0.27 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.33 0.64 1.03 0.74 0.64 -31.92%

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