[CME] QoQ 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- 125.74%
YoY- 173.49%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 5,404 6,068 6,297 4,930 5,555 9,077 6,029 -7.01%
PBT -329 294 166 189 -336 811 89 -
Tax 121 -75 0 -67 -138 -186 0 -
NP -208 219 166 122 -474 625 89 -
-
NP to SH 119 173 139 122 -474 625 89 21.30%
-
Tax Rate - 25.51% 0.00% 35.45% - 22.93% 0.00% -
Total Cost 5,612 5,849 6,131 4,808 6,029 8,452 5,940 -3.70%
-
Net Worth 23,799 34,599 34,750 40,260 39,270 312,500 43,609 -33.14%
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 23,799 34,599 34,750 40,260 39,270 312,500 43,609 -33.14%
NOSH 237,999 345,999 347,500 406,666 396,666 3,125,000 445,000 -34.03%
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 -3.85% 3.61% 2.64% 2.47% -8.53% 6.89% 1.48% -
ROE 0.50% 0.50% 0.40% 0.30% -1.21% 0.20% 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 2.27 1.75 1.81 1.21 1.40 0.29 1.35 41.27%
EPS 0.03 0.05 0.04 0.03 -0.12 0.02 0.02 30.94%
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 0.52 0.58 0.60 0.47 0.53 0.87 0.58 -7.00%
EPS 0.01 0.02 0.01 0.01 -0.05 0.06 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.033 0.0332 0.0384 0.0375 0.2981 0.0416 -33.15%
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 3.96 3.99 5.52 4.12 3.57 17.21 3.69 4.80%
P/EPS 180.00 140.00 250.00 166.67 -41.84 250.00 250.00 -19.61%
EY 0.56 0.71 0.40 0.60 -2.39 0.40 0.40 25.06%
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 3.96 5.13 4.41 7.42 3.57 17.21 3.69 4.80%
P/EPS 180.00 180.00 200.00 300.00 -41.84 250.00 250.00 -19.61%
EY 0.56 0.56 0.50 0.33 -2.39 0.40 0.40 25.06%
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