[CME] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 232.06%
YoY- 165.57%
Quarter Report
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,704 29,173 27,905 17,582 909 37,757 13,315 -74.50%
PBT -147 895 2,412 1,689 353 -23,781 -3,964 -88.81%
Tax 0 -718 0 0 -1,632 90 0 -
NP -147 177 2,412 1,689 -1,279 -23,691 -3,964 -88.81%
-
NP to SH -147 177 2,412 1,689 -1,279 -23,691 -3,964 -88.81%
-
Tax Rate - 80.22% 0.00% 0.00% 462.32% - - -
Total Cost 1,851 28,996 25,493 15,893 2,188 61,448 17,279 -77.35%
-
Net Worth 35,404 36,982 37,975 38,209 35,054 36,806 62,513 -31.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 35,404 36,982 37,975 38,209 35,054 36,806 62,513 -31.47%
NOSH 760,211 584,236 584,236 584,236 584,236 584,236 584,236 19.13%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -8.63% 0.61% 8.64% 9.61% -140.70% -62.75% -29.77% -
ROE -0.42% 0.48% 6.35% 4.42% -3.65% -64.37% -6.34% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.28 4.99 4.78 3.01 0.16 6.46 2.28 -75.19%
EPS -0.02 0.03 0.41 0.29 -0.22 -4.06 -0.68 -90.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0633 0.065 0.0654 0.06 0.063 0.107 -33.59%
Adjusted Per Share Value based on latest NOSH - 584,236
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.16 2.78 2.66 1.68 0.09 3.60 1.27 -74.77%
EPS -0.01 0.02 0.23 0.16 -0.12 -2.26 -0.38 -91.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0338 0.0353 0.0362 0.0365 0.0334 0.0351 0.0596 -31.41%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.065 0.035 0.02 0.03 0.035 0.035 0.04 -
P/RPS 23.37 0.70 0.42 1.00 22.50 0.54 1.76 458.10%
P/EPS -270.85 115.53 4.84 10.38 -15.99 -0.86 -5.90 1173.18%
EY -0.37 0.87 20.64 9.64 -6.25 -115.86 -16.96 -92.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.55 0.31 0.46 0.58 0.56 0.37 108.83%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 30/06/20 28/02/20 29/11/19 29/08/19 28/05/19 -
Price 0.065 0.12 0.035 0.025 0.03 0.035 0.035 -
P/RPS 23.37 2.40 0.73 0.83 19.28 0.54 1.54 509.92%
P/EPS -270.85 396.09 8.48 8.65 -13.70 -0.86 -5.16 1291.83%
EY -0.37 0.25 11.80 11.56 -7.30 -115.86 -19.39 -92.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.90 0.54 0.38 0.50 0.56 0.33 125.33%

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