[CME] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -109.71%
YoY- -103.75%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 23,529 23,316 22,699 22,850 25,859 25,591 24,155 -1.73%
PBT 414 400 320 313 830 753 398 2.66%
Tax -84 -29 -21 -280 -391 -391 -324 -59.37%
NP 330 371 299 33 439 362 74 171.17%
-
NP to SH 534 572 553 -40 412 362 74 273.87%
-
Tax Rate 20.29% 7.25% 6.56% 89.46% 47.11% 51.93% 81.41% -
Total Cost 23,199 22,945 22,400 22,817 25,420 25,229 24,081 -2.45%
-
Net Worth 34,003 35,602 23,799 34,599 34,750 40,260 39,270 -9.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 34,003 35,602 23,799 34,599 34,750 40,260 39,270 -9.16%
NOSH 336,666 352,500 237,999 345,999 347,500 406,666 396,666 -10.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.40% 1.59% 1.32% 0.14% 1.70% 1.41% 0.31% -
ROE 1.57% 1.61% 2.32% -0.12% 1.19% 0.90% 0.19% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.99 6.61 9.54 6.60 7.44 6.29 6.09 9.63%
EPS 0.16 0.16 0.23 -0.01 0.12 0.09 0.02 300.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.101 0.10 0.10 0.10 0.099 0.099 1.34%
Adjusted Per Share Value based on latest NOSH - 345,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.24 2.22 2.17 2.18 2.47 2.44 2.30 -1.74%
EPS 0.05 0.05 0.05 0.00 0.04 0.03 0.01 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.034 0.0227 0.033 0.0332 0.0384 0.0375 -9.29%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.06 0.09 0.09 0.07 0.10 0.05 0.05 -
P/RPS 0.86 1.36 0.94 1.06 1.34 0.79 0.82 3.22%
P/EPS 37.83 55.46 38.73 -605.50 84.34 56.17 268.02 -72.92%
EY 2.64 1.80 2.58 -0.17 1.19 1.78 0.37 271.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.89 0.90 0.70 1.00 0.51 0.51 10.21%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 29/05/12 28/02/12 23/11/11 18/08/11 30/05/11 28/02/11 -
Price 0.07 0.08 0.09 0.09 0.08 0.09 0.05 -
P/RPS 1.00 1.21 0.94 1.36 1.08 1.43 0.82 14.15%
P/EPS 44.13 49.30 38.73 -778.50 67.48 101.10 268.02 -69.99%
EY 2.27 2.03 2.58 -0.13 1.48 0.99 0.37 235.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.90 0.90 0.80 0.91 0.51 22.34%

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