[CME] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 44.64%
YoY- 692.84%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 23,514 24,924 22,293 17,988 18,485 19,235 21,987 4.58%
PBT -14,772 -13,732 -13,667 4,005 3,016 3,412 3,873 -
Tax 157 150 150 -794 -789 -789 -825 -
NP -14,615 -13,582 -13,517 3,211 2,227 2,623 3,048 -
-
NP to SH -14,615 -13,582 -13,517 3,211 2,220 2,654 3,049 -
-
Tax Rate - - - 19.83% 26.16% 23.12% 21.30% -
Total Cost 38,129 38,506 35,810 14,777 16,258 16,612 18,939 59.50%
-
Net Worth 72,168 77,168 71,426 81,096 79,605 84,441 80,101 -6.72%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 72,168 77,168 71,426 81,096 79,605 84,441 80,101 -6.72%
NOSH 445,483 431,111 440,906 436,000 435,000 461,428 437,714 1.18%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -62.15% -54.49% -60.63% 17.85% 12.05% 13.64% 13.86% -
ROE -20.25% -17.60% -18.92% 3.96% 2.79% 3.14% 3.81% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.28 5.78 5.06 4.13 4.25 4.17 5.02 3.42%
EPS -3.28 -3.15 -3.07 0.74 0.51 0.58 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.179 0.162 0.186 0.183 0.183 0.183 -7.81%
Adjusted Per Share Value based on latest NOSH - 436,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.24 2.38 2.13 1.72 1.76 1.84 2.10 4.40%
EPS -1.39 -1.30 -1.29 0.31 0.21 0.25 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0736 0.0681 0.0774 0.0759 0.0806 0.0764 -6.66%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.055 0.05 0.07 0.065 0.07 0.095 0.065 -
P/RPS 1.04 0.86 1.38 1.58 1.65 2.28 1.29 -13.38%
P/EPS -1.68 -1.59 -2.28 8.83 13.72 16.52 9.33 -
EY -59.65 -63.01 -43.80 11.33 7.29 6.05 10.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.43 0.35 0.38 0.52 0.36 -3.74%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 23/05/16 29/02/16 30/11/15 28/08/15 25/05/15 27/02/15 -
Price 0.06 0.05 0.055 0.065 0.065 0.075 0.06 -
P/RPS 1.14 0.86 1.09 1.58 1.53 1.80 1.19 -2.82%
P/EPS -1.83 -1.59 -1.79 8.83 12.74 13.04 8.61 -
EY -54.68 -63.01 -55.74 11.33 7.85 7.67 11.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.34 0.35 0.36 0.41 0.33 7.93%

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