[CME] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.43%
YoY- 406.82%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,485 19,235 21,987 28,557 30,218 30,920 30,040 -27.71%
PBT 3,016 3,412 3,873 587 608 631 921 120.99%
Tax -789 -789 -825 -143 -198 -199 -287 96.60%
NP 2,227 2,623 3,048 444 410 432 634 131.60%
-
NP to SH 2,220 2,654 3,049 405 377 361 543 156.34%
-
Tax Rate 26.16% 23.12% 21.30% 24.36% 32.57% 31.54% 31.16% -
Total Cost 16,258 16,612 18,939 28,113 29,808 30,488 29,406 -32.71%
-
Net Worth 79,605 84,441 80,101 50,490 43,860 36,720 49,490 37.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 79,605 84,441 80,101 50,490 43,860 36,720 49,490 37.40%
NOSH 435,000 461,428 437,714 495,000 430,000 360,000 490,000 -7.65%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.05% 13.64% 13.86% 1.55% 1.36% 1.40% 2.11% -
ROE 2.79% 3.14% 3.81% 0.80% 0.86% 0.98% 1.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.25 4.17 5.02 5.77 7.03 8.59 6.13 -21.71%
EPS 0.51 0.58 0.70 0.08 0.09 0.10 0.11 178.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.183 0.183 0.102 0.102 0.102 0.101 48.78%
Adjusted Per Share Value based on latest NOSH - 495,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.76 1.84 2.10 2.72 2.88 2.95 2.87 -27.88%
EPS 0.21 0.25 0.29 0.04 0.04 0.03 0.05 161.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.076 0.0806 0.0764 0.0482 0.0418 0.035 0.0472 37.49%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.07 0.095 0.065 0.095 0.075 0.065 0.06 -
P/RPS 1.65 2.28 1.29 1.65 1.07 0.76 0.98 41.66%
P/EPS 13.72 16.52 9.33 116.11 85.54 64.82 54.14 -60.05%
EY 7.29 6.05 10.72 0.86 1.17 1.54 1.85 150.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.36 0.93 0.74 0.64 0.59 -25.48%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 27/02/15 26/11/14 19/08/14 30/05/14 28/02/14 -
Price 0.065 0.075 0.06 0.065 0.105 0.075 0.065 -
P/RPS 1.53 1.80 1.19 1.13 1.49 0.87 1.06 27.80%
P/EPS 12.74 13.04 8.61 79.44 119.76 74.79 58.66 -63.96%
EY 7.85 7.67 11.61 1.26 0.83 1.34 1.70 178.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.33 0.64 1.03 0.74 0.64 -31.92%

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