[CME] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 175.99%
YoY- 139.49%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 50,819 50,814 98,466 82,791 81,884 81,845 35,728 26.50%
PBT 990 873 4,634 2,999 1,577 1,034 -2,566 -
Tax -845 -845 -769 -769 1,259 3,759 4,031 -
NP 145 28 3,865 2,230 2,836 4,793 1,465 -78.63%
-
NP to SH 145 28 3,865 2,230 808 265 -3,063 -
-
Tax Rate 85.35% 96.79% 16.59% 25.64% -79.84% -363.54% - -
Total Cost 50,674 50,786 94,601 80,561 79,048 77,052 34,263 29.84%
-
Net Worth 35,538 37,430 35,285 34,792 35,355 37,253 31,338 8.75%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 35,538 37,430 35,285 34,792 35,355 37,253 31,338 8.75%
NOSH 19,106 19,097 19,073 19,116 19,111 19,104 19,109 -0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.29% 0.06% 3.93% 2.69% 3.46% 5.86% 4.10% -
ROE 0.41% 0.07% 10.95% 6.41% 2.29% 0.71% -9.77% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 265.97 266.08 516.25 433.08 428.46 428.41 186.97 26.51%
EPS 0.76 0.15 20.26 11.67 4.23 1.39 -16.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.96 1.85 1.82 1.85 1.95 1.64 8.76%
Adjusted Per Share Value based on latest NOSH - 19,116
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.85 4.85 9.40 7.90 7.81 7.81 3.41 26.49%
EPS 0.01 0.00 0.37 0.21 0.08 0.03 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.0357 0.0337 0.0332 0.0337 0.0355 0.0299 8.73%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.06 0.08 0.09 0.11 0.10 0.09 0.08 -
P/RPS 0.02 0.03 0.02 0.03 0.02 0.02 0.04 -37.03%
P/EPS 7.91 54.56 0.44 0.94 2.37 6.49 -0.50 -
EY 12.65 1.83 225.16 106.05 42.28 15.41 -200.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 0.05 0.06 0.05 0.05 0.05 -28.88%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 26/11/02 28/08/02 28/05/02 27/02/02 15/01/02 -
Price 0.05 0.07 0.09 0.10 0.11 0.10 0.10 -
P/RPS 0.02 0.03 0.02 0.02 0.03 0.02 0.05 -45.74%
P/EPS 6.59 47.74 0.44 0.86 2.60 7.21 -0.62 -
EY 15.18 2.09 225.16 116.65 38.44 13.87 -160.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.04 0.05 0.05 0.06 0.05 0.06 -37.03%

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