[CME] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 66.63%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,041 426 321 151 14,958 2,255 1,773 9.79%
PBT -4,862 -3,647 -2,363 -1,275 -3,694 -2,708 -2,457 57.29%
Tax 0 0 0 0 -127 0 0 -
NP -4,862 -3,647 -2,363 -1,275 -3,821 -2,708 -2,457 57.29%
-
NP to SH -4,862 -3,647 -2,363 -1,275 -3,821 -2,708 -2,457 57.29%
-
Tax Rate - - - - - - - -
Total Cost 6,903 4,073 2,684 1,426 18,779 4,963 4,230 38.40%
-
Net Worth 30,264 17,629 31,066 32,256 33,607 34,566 34,963 -9.13%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 30,264 17,629 31,066 32,256 33,607 34,566 34,963 -9.13%
NOSH 39,304 22,036 19,416 19,086 19,095 19,097 19,105 61.40%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -238.22% -856.10% -736.14% -844.37% -25.54% -120.09% -138.58% -
ROE -16.06% -20.69% -7.61% -3.95% -11.37% -7.83% -7.03% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.19 1.93 1.65 0.79 78.33 11.81 9.28 -31.99%
EPS -12.37 -16.55 -12.17 -6.68 -20.01 -14.18 -12.86 -2.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.80 1.60 1.69 1.76 1.81 1.83 -43.70%
Adjusted Per Share Value based on latest NOSH - 19,086
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.19 0.04 0.03 0.01 1.43 0.22 0.17 7.66%
EPS -0.46 -0.35 -0.23 -0.12 -0.36 -0.26 -0.23 58.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0168 0.0296 0.0308 0.0321 0.033 0.0334 -9.15%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.10 0.10 0.09 0.10 0.09 0.07 0.06 -
P/RPS 1.93 5.17 5.44 12.64 0.11 0.59 0.65 105.90%
P/EPS -0.81 -0.60 -0.74 -1.50 -0.45 -0.49 -0.47 43.50%
EY -123.70 -165.50 -135.22 -66.80 -222.33 -202.57 -214.33 -30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.06 0.06 0.05 0.04 0.03 164.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 05/04/05 25/11/04 27/09/04 31/05/04 27/02/04 21/11/03 03/10/03 -
Price 0.09 0.10 0.10 0.08 0.08 0.09 0.09 -
P/RPS 1.73 5.17 6.05 10.11 0.10 0.76 0.97 46.80%
P/EPS -0.73 -0.60 -0.82 -1.20 -0.40 -0.63 -0.70 2.82%
EY -137.44 -165.50 -121.70 -83.50 -250.13 -157.56 -142.89 -2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.06 0.05 0.05 0.05 0.05 78.78%

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