[CME] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -96.34%
YoY- -93.63%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 21,004 12,089 6,372 22,871 19,893 12,057 5,547 142.74%
PBT 621 499 428 379 804 449 269 74.58%
Tax -175 -125 -124 -301 -223 -130 -75 75.83%
NP 446 374 304 78 581 319 194 74.10%
-
NP to SH 445 374 254 20 547 242 141 115.00%
-
Tax Rate 28.18% 25.05% 28.97% 79.42% 27.74% 28.95% 27.88% -
Total Cost 20,558 11,715 6,068 22,793 19,312 11,738 5,353 145.03%
-
Net Worth 45,389 41,971 42,756 39,462 39,852 30,552 35,602 17.55%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 45,389 41,971 42,756 39,462 39,852 30,552 35,602 17.55%
NOSH 444,999 415,555 423,333 390,714 390,714 302,500 352,500 16.78%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.12% 3.09% 4.77% 0.34% 2.92% 2.65% 3.50% -
ROE 0.98% 0.89% 0.59% 0.05% 1.37% 0.79% 0.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.72 2.91 1.51 5.85 5.09 3.99 1.57 108.16%
EPS 0.10 0.09 0.06 0.01 0.14 0.08 0.04 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.101 0.101 0.101 0.102 0.101 0.101 0.65%
Adjusted Per Share Value based on latest NOSH - 414,615
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.00 1.15 0.61 2.18 1.90 1.15 0.53 142.18%
EPS 0.04 0.04 0.02 0.00 0.05 0.02 0.01 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.04 0.0408 0.0376 0.038 0.0291 0.034 17.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.06 0.06 0.065 0.06 0.06 0.06 0.09 -
P/RPS 1.27 2.06 4.32 1.03 1.18 1.51 5.72 -63.29%
P/EPS 60.00 66.67 108.33 1,172.14 42.86 75.00 225.00 -58.53%
EY 1.67 1.50 0.92 0.09 2.33 1.33 0.44 143.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.64 0.59 0.59 0.59 0.89 -23.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 28/02/13 23/11/12 16/08/12 29/05/12 -
Price 0.055 0.06 0.07 0.065 0.07 0.07 0.08 -
P/RPS 1.17 2.06 4.65 1.11 1.37 1.76 5.08 -62.39%
P/EPS 55.00 66.67 116.67 1,269.82 50.00 87.50 200.00 -57.67%
EY 1.82 1.50 0.86 0.08 2.00 1.14 0.50 136.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.69 0.64 0.69 0.69 0.79 -22.38%

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