[CME] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 179.85%
YoY- 154.8%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,077 6,029 3,494 2,508 2,131 2,440 3,729 80.85%
PBT 811 89 -166 335 -650 -48 165 188.80%
Tax -186 0 0 184 0 0 0 -
NP 625 89 -166 519 -650 -48 165 142.79%
-
NP to SH 625 89 -166 519 -650 -48 165 142.79%
-
Tax Rate 22.93% 0.00% - -54.93% - - 0.00% -
Total Cost 8,452 5,940 3,660 1,989 2,781 2,488 3,564 77.74%
-
Net Worth 312,500 43,609 40,669 39,124 39,406 47,520 40,837 287.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 312,500 43,609 40,669 39,124 39,406 47,520 40,837 287.84%
NOSH 3,125,000 445,000 415,000 399,230 406,250 480,000 412,500 285.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.89% 1.48% -4.75% 20.69% -30.50% -1.97% 4.42% -
ROE 0.20% 0.20% -0.41% 1.33% -1.65% -0.10% 0.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.29 1.35 0.84 0.63 0.52 0.51 0.90 -52.96%
EPS 0.02 0.02 -0.04 0.13 -0.16 -0.01 0.04 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.098 0.098 0.098 0.097 0.099 0.099 0.67%
Adjusted Per Share Value based on latest NOSH - 399,230
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.87 0.58 0.33 0.24 0.20 0.23 0.36 79.98%
EPS 0.06 0.01 -0.02 0.05 -0.06 0.00 0.02 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2982 0.0416 0.0388 0.0373 0.0376 0.0453 0.039 287.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.05 0.06 0.06 0.07 0.08 0.05 -
P/RPS 17.21 3.69 7.13 9.55 13.34 15.74 5.53 113.01%
P/EPS 250.00 250.00 -150.00 46.15 -43.75 -800.00 125.00 58.67%
EY 0.40 0.40 -0.67 2.17 -2.29 -0.13 0.80 -36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.61 0.61 0.72 0.81 0.51 -1.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 24/11/09 28/08/09 27/05/09 -
Price 0.05 0.05 0.06 0.06 0.06 0.07 0.08 -
P/RPS 17.21 3.69 7.13 9.55 11.44 13.77 8.85 55.73%
P/EPS 250.00 250.00 -150.00 46.15 -37.50 -700.00 200.00 16.02%
EY 0.40 0.40 -0.67 2.17 -2.67 -0.14 0.50 -13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.61 0.61 0.62 0.71 0.81 -27.48%

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