[CME] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 162.44%
YoY- 63.04%
Quarter Report
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 9,986 7,131 22,377 15,522 8,765 4,500 21,987 -40.94%
PBT -1,776 -388 -13,369 419 -671 -323 3,873 -
Tax 7 0 164 0 0 0 -825 -
NP -1,769 -388 -13,205 419 -671 -323 3,048 -
-
NP to SH -1,769 -388 -13,205 419 -671 -323 3,048 -
-
Tax Rate - - - 0.00% - - 21.30% -
Total Cost 11,755 7,519 35,582 15,103 9,436 4,823 18,939 -27.25%
-
Net Worth 71,644 77,168 71,545 77,934 81,861 84,441 81,007 -7.86%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 71,644 77,168 71,545 77,934 81,861 84,441 81,007 -7.86%
NOSH 442,249 431,111 441,638 418,999 447,333 461,428 442,666 -0.06%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -17.71% -5.44% -59.01% 2.70% -7.66% -7.18% 13.86% -
ROE -2.47% -0.50% -18.46% 0.54% -0.82% -0.38% 3.76% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.26 1.65 5.07 3.70 1.96 0.98 4.97 -40.89%
EPS -0.40 -0.09 -2.99 0.10 -0.15 -0.07 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.179 0.162 0.186 0.183 0.183 0.183 -7.81%
Adjusted Per Share Value based on latest NOSH - 436,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.95 0.68 2.14 1.48 0.84 0.43 2.10 -41.09%
EPS -0.17 -0.04 -1.26 0.04 -0.06 -0.03 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.0736 0.0683 0.0744 0.0781 0.0806 0.0773 -7.83%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.055 0.05 0.07 0.065 0.07 0.095 0.065 -
P/RPS 2.44 3.02 1.38 1.75 3.57 9.74 1.31 51.44%
P/EPS -13.75 -55.56 -2.34 65.00 -46.67 -135.71 9.44 -
EY -7.27 -1.80 -42.71 1.54 -2.14 -0.74 10.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.43 0.35 0.38 0.52 0.36 -3.74%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 23/05/16 29/02/16 30/11/15 28/08/15 25/05/15 27/02/15 -
Price 0.06 0.05 0.055 0.065 0.065 0.075 0.06 -
P/RPS 2.66 3.02 1.09 1.75 3.32 7.69 1.21 69.15%
P/EPS -15.00 -55.56 -1.84 65.00 -43.33 -107.14 8.71 -
EY -6.67 -1.80 -54.36 1.54 -2.31 -0.93 11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.34 0.35 0.36 0.41 0.33 7.93%

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