[CME] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 15.12%
YoY- 39.44%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,265 4,500 2,466 7,254 5,015 7,252 9,036 -39.46%
PBT -348 -323 3,586 101 48 138 300 -
Tax 0 0 -794 5 0 -36 -112 -
NP -348 -323 2,792 106 48 102 188 -
-
NP to SH -348 -323 2,792 99 86 72 148 -
-
Tax Rate - - 22.14% -4.95% 0.00% 26.09% 37.33% -
Total Cost 4,613 4,823 -326 7,148 4,967 7,150 8,848 -35.29%
-
Net Worth 79,605 84,441 80,101 50,490 43,860 36,720 49,490 37.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 79,605 84,441 80,101 50,490 43,860 36,720 49,490 37.40%
NOSH 435,000 461,428 437,714 495,000 430,000 360,000 490,000 -7.65%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -8.16% -7.18% 113.22% 1.46% 0.96% 1.41% 2.08% -
ROE -0.44% -0.38% 3.49% 0.20% 0.20% 0.20% 0.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.98 0.98 0.56 1.47 1.17 2.01 1.84 -34.36%
EPS -0.08 -0.07 0.63 0.02 0.02 0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.183 0.183 0.102 0.102 0.102 0.101 48.78%
Adjusted Per Share Value based on latest NOSH - 495,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.41 0.43 0.24 0.69 0.48 0.69 0.86 -39.05%
EPS -0.03 -0.03 0.27 0.01 0.01 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0806 0.0764 0.0482 0.0418 0.035 0.0472 37.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.07 0.095 0.065 0.095 0.075 0.065 0.06 -
P/RPS 7.14 9.74 11.54 6.48 6.43 3.23 3.25 69.23%
P/EPS -87.50 -135.71 10.19 475.00 375.00 325.00 198.65 -
EY -1.14 -0.74 9.81 0.21 0.27 0.31 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.36 0.93 0.74 0.64 0.59 -25.48%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 27/02/15 26/11/14 19/08/14 30/05/14 28/02/14 -
Price 0.065 0.075 0.06 0.065 0.105 0.075 0.065 -
P/RPS 6.63 7.69 10.65 4.44 9.00 3.72 3.52 52.69%
P/EPS -81.25 -107.14 9.41 325.00 525.00 375.00 215.20 -
EY -1.23 -0.93 10.63 0.31 0.19 0.27 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.33 0.64 1.03 0.74 0.64 -31.92%

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