[CME] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 64.86%
YoY- 173.49%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 22,699 17,295 11,227 4,930 24,155 18,600 9,523 78.15%
PBT 319 648 355 189 398 734 -77 -
Tax -21 -142 -67 -67 -324 -186 0 -
NP 298 506 288 122 74 548 -77 -
-
NP to SH 314 433 261 122 74 548 -77 -
-
Tax Rate 6.58% 21.91% 18.87% 35.45% 81.41% 25.34% - -
Total Cost 22,401 16,789 10,939 4,808 24,081 18,052 9,600 75.65%
-
Net Worth 44,857 33,307 37,285 40,260 35,640 548,000 37,729 12.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 44,857 33,307 37,285 40,260 35,640 548,000 37,729 12.19%
NOSH 448,571 333,076 372,857 406,666 360,000 5,480,000 385,000 10.69%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.31% 2.93% 2.57% 2.47% 0.31% 2.95% -0.81% -
ROE 0.70% 1.30% 0.70% 0.30% 0.21% 0.10% -0.20% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.06 5.19 3.01 1.21 6.71 0.34 2.47 61.08%
EPS 0.08 0.13 0.07 0.03 0.02 0.01 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.099 0.099 0.10 0.098 1.35%
Adjusted Per Share Value based on latest NOSH - 406,666
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.17 1.65 1.07 0.47 2.30 1.77 0.91 78.20%
EPS 0.03 0.04 0.02 0.01 0.01 0.05 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0318 0.0356 0.0384 0.034 0.5228 0.036 12.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.09 0.07 0.10 0.05 0.05 0.05 0.05 -
P/RPS 1.78 1.35 3.32 4.12 0.75 14.73 2.02 -8.06%
P/EPS 128.57 53.85 142.86 166.67 243.24 500.00 -250.00 -
EY 0.78 1.86 0.70 0.60 0.41 0.20 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.70 1.00 0.51 0.51 0.50 0.51 45.88%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 18/08/11 30/05/11 28/02/11 26/11/10 26/08/10 -
Price 0.09 0.09 0.08 0.09 0.05 0.05 0.05 -
P/RPS 1.78 1.73 2.66 7.42 0.75 14.73 2.02 -8.06%
P/EPS 128.57 69.23 114.29 300.00 243.24 500.00 -250.00 -
EY 0.78 1.44 0.88 0.33 0.41 0.20 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.80 0.91 0.51 0.50 0.51 45.88%

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