[CME] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -55.1%
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 22,871 19,893 12,057 5,547 22,699 17,295 11,227 60.35%
PBT 379 804 449 269 319 648 355 4.43%
Tax -301 -223 -130 -75 -21 -142 -67 171.02%
NP 78 581 319 194 298 506 288 -57.97%
-
NP to SH 20 547 242 141 314 433 261 -81.81%
-
Tax Rate 79.42% 27.74% 28.95% 27.88% 6.58% 21.91% 18.87% -
Total Cost 22,793 19,312 11,738 5,353 22,401 16,789 10,939 62.77%
-
Net Worth 39,462 39,852 30,552 35,602 44,857 33,307 37,285 3.83%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 39,462 39,852 30,552 35,602 44,857 33,307 37,285 3.83%
NOSH 390,714 390,714 302,500 352,500 448,571 333,076 372,857 3.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.34% 2.92% 2.65% 3.50% 1.31% 2.93% 2.57% -
ROE 0.05% 1.37% 0.79% 0.40% 0.70% 1.30% 0.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.85 5.09 3.99 1.57 5.06 5.19 3.01 55.42%
EPS 0.01 0.14 0.08 0.04 0.08 0.13 0.07 -72.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.102 0.101 0.101 0.10 0.10 0.10 0.66%
Adjusted Per Share Value based on latest NOSH - 352,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.18 1.90 1.15 0.53 2.17 1.65 1.07 60.36%
EPS 0.00 0.05 0.02 0.01 0.03 0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.038 0.0292 0.034 0.0428 0.0318 0.0356 3.87%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.06 0.06 0.06 0.09 0.09 0.07 0.10 -
P/RPS 1.03 1.18 1.51 5.72 1.78 1.35 3.32 -54.00%
P/EPS 1,172.14 42.86 75.00 225.00 128.57 53.85 142.86 304.21%
EY 0.09 2.33 1.33 0.44 0.78 1.86 0.70 -74.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.59 0.89 0.90 0.70 1.00 -29.54%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 16/08/12 29/05/12 28/02/12 23/11/11 18/08/11 -
Price 0.065 0.07 0.07 0.08 0.09 0.09 0.08 -
P/RPS 1.11 1.37 1.76 5.08 1.78 1.73 2.66 -44.00%
P/EPS 1,269.82 50.00 87.50 200.00 128.57 69.23 114.29 394.29%
EY 0.08 2.00 1.14 0.50 0.78 1.44 0.88 -79.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.69 0.79 0.90 0.90 0.80 -13.76%

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