[CME] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 201.98%
YoY- 76.3%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,717 6,372 2,978 7,836 6,510 5,547 5,404 3.82%
PBT 71 428 -425 355 180 269 -329 -
Tax -1 -124 -78 -93 -55 -75 121 -
NP 70 304 -503 262 125 194 -208 -
-
NP to SH 70 254 -527 305 101 141 119 -29.81%
-
Tax Rate 1.41% 28.97% - 26.20% 30.56% 27.88% - -
Total Cost 5,647 6,068 3,481 7,574 6,385 5,353 5,612 0.41%
-
Net Worth 35,350 42,756 41,876 44,442 34,003 35,602 23,799 30.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 35,350 42,756 41,876 44,442 34,003 35,602 23,799 30.21%
NOSH 350,000 423,333 414,615 435,714 336,666 352,500 237,999 29.34%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.22% 4.77% -16.89% 3.34% 1.92% 3.50% -3.85% -
ROE 0.20% 0.59% -1.26% 0.69% 0.30% 0.40% 0.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.63 1.51 0.72 1.80 1.93 1.57 2.27 -19.82%
EPS 0.02 0.06 -0.13 0.07 0.03 0.04 0.03 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.101 0.101 0.102 0.101 0.101 0.10 0.66%
Adjusted Per Share Value based on latest NOSH - 435,714
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.55 0.61 0.28 0.75 0.62 0.53 0.52 3.81%
EPS 0.01 0.02 -0.05 0.03 0.01 0.01 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0337 0.0408 0.04 0.0424 0.0324 0.034 0.0227 30.16%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.06 0.065 0.06 0.06 0.06 0.09 0.09 -
P/RPS 3.67 4.32 8.35 3.34 3.10 5.72 3.96 -4.94%
P/EPS 300.00 108.33 -47.20 85.71 200.00 225.00 180.00 40.61%
EY 0.33 0.92 -2.12 1.17 0.50 0.44 0.56 -29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.59 0.59 0.59 0.89 0.90 -24.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 23/11/12 16/08/12 29/05/12 28/02/12 -
Price 0.06 0.07 0.065 0.07 0.07 0.08 0.09 -
P/RPS 3.67 4.65 9.05 3.89 3.62 5.08 3.96 -4.94%
P/EPS 300.00 116.67 -51.14 100.00 233.33 200.00 180.00 40.61%
EY 0.33 0.86 -1.96 1.00 0.43 0.50 0.56 -29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.64 0.69 0.69 0.79 0.90 -24.55%

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