[CME] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -27.72%
YoY- -837.01%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 6,658 3,993 2,041 13,129 13,506 14,865 14,958 -41.73%
PBT -2,872 -3,399 -4,862 -4,633 -3,600 -3,129 -3,694 -15.46%
Tax 0 0 0 -127 -127 -127 -127 -
NP -2,872 -3,399 -4,862 -4,760 -3,727 -3,256 -3,821 -17.34%
-
NP to SH -2,872 -3,399 -4,862 -4,760 -3,727 -3,256 -3,821 -17.34%
-
Tax Rate - - - - - - - -
Total Cost 9,530 7,392 6,903 17,889 17,233 18,121 18,779 -36.40%
-
Net Worth 30,454 31,199 30,876 17,619 31,085 32,256 33,599 -6.34%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 30,454 31,199 30,876 17,619 31,085 32,256 33,599 -6.34%
NOSH 40,071 40,000 40,099 22,024 19,428 19,086 19,090 64.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -43.14% -85.12% -238.22% -36.26% -27.60% -21.90% -25.54% -
ROE -9.43% -10.89% -15.75% -27.02% -11.99% -10.09% -11.37% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.62 9.98 5.09 59.61 69.52 77.88 78.35 -64.46%
EPS -7.17 -8.50 -12.12 -21.61 -19.18 -17.06 -20.01 -49.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.77 0.80 1.60 1.69 1.76 -42.89%
Adjusted Per Share Value based on latest NOSH - 22,024
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.64 0.38 0.19 1.25 1.29 1.42 1.43 -41.51%
EPS -0.27 -0.32 -0.46 -0.45 -0.36 -0.31 -0.36 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.0298 0.0295 0.0168 0.0297 0.0308 0.0321 -6.33%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.06 0.09 0.10 0.10 0.09 0.10 0.09 -
P/RPS 0.36 0.90 1.96 0.17 0.13 0.13 0.11 120.59%
P/EPS -0.84 -1.06 -0.82 -0.46 -0.47 -0.59 -0.45 51.66%
EY -119.45 -94.42 -121.25 -216.13 -213.15 -170.59 -222.39 -33.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.12 0.13 0.13 0.06 0.06 0.05 36.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 05/04/05 25/11/04 27/09/04 31/05/04 27/02/04 -
Price 0.07 0.06 0.09 0.10 0.10 0.08 0.08 -
P/RPS 0.42 0.60 1.77 0.17 0.14 0.10 0.10 160.54%
P/EPS -0.98 -0.71 -0.74 -0.46 -0.52 -0.47 -0.40 81.83%
EY -102.39 -141.63 -134.72 -216.13 -191.83 -213.24 -250.18 -44.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.08 0.12 0.13 0.06 0.05 0.05 48.02%

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