[CME] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 148.2%
YoY- 80.14%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,036 8,915 5,717 6,372 2,978 7,836 6,510 24.35%
PBT 300 122 71 428 -425 355 180 40.44%
Tax -112 -50 -1 -124 -78 -93 -55 60.45%
NP 188 72 70 304 -503 262 125 31.17%
-
NP to SH 148 71 70 254 -527 305 101 28.92%
-
Tax Rate 37.33% 40.98% 1.41% 28.97% - 26.20% 30.56% -
Total Cost 8,848 8,843 5,647 6,068 3,481 7,574 6,385 24.22%
-
Net Worth 49,490 36,210 35,350 42,756 41,876 44,442 34,003 28.34%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 49,490 36,210 35,350 42,756 41,876 44,442 34,003 28.34%
NOSH 490,000 355,000 350,000 423,333 414,615 435,714 336,666 28.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.08% 0.81% 1.22% 4.77% -16.89% 3.34% 1.92% -
ROE 0.30% 0.20% 0.20% 0.59% -1.26% 0.69% 0.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.84 2.51 1.63 1.51 0.72 1.80 1.93 -3.12%
EPS 0.04 0.02 0.02 0.06 -0.13 0.07 0.03 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.102 0.101 0.101 0.101 0.102 0.101 0.00%
Adjusted Per Share Value based on latest NOSH - 423,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.86 0.85 0.55 0.61 0.28 0.75 0.62 24.30%
EPS 0.01 0.01 0.01 0.02 -0.05 0.03 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0345 0.0337 0.0408 0.04 0.0424 0.0324 28.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.06 0.06 0.06 0.065 0.06 0.06 0.06 -
P/RPS 3.25 2.39 3.67 4.32 8.35 3.34 3.10 3.19%
P/EPS 198.65 300.00 300.00 108.33 -47.20 85.71 200.00 -0.44%
EY 0.50 0.33 0.33 0.92 -2.12 1.17 0.50 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.59 0.64 0.59 0.59 0.59 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 29/08/13 30/05/13 28/02/13 23/11/12 16/08/12 -
Price 0.065 0.055 0.06 0.07 0.065 0.07 0.07 -
P/RPS 3.52 2.19 3.67 4.65 9.05 3.89 3.62 -1.84%
P/EPS 215.20 275.00 300.00 116.67 -51.14 100.00 233.33 -5.23%
EY 0.46 0.36 0.33 0.86 -1.96 1.00 0.43 4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.59 0.69 0.64 0.69 0.69 -4.87%

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