[CME] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 76.88%
YoY- 636.83%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 96,292 142,388 166,435 190,746 129,047 79,690 41,925 73.81%
PBT 6,386 10,787 14,247 16,946 9,235 4,880 932 259.48%
Tax -1,944 -2,581 -3,144 -3,144 -1,432 -795 -232 310.95%
NP 4,442 8,206 11,103 13,802 7,803 4,085 700 241.60%
-
NP to SH 4,442 8,206 11,103 13,802 7,803 4,085 700 241.60%
-
Tax Rate 30.44% 23.93% 22.07% 18.55% 15.51% 16.29% 24.89% -
Total Cost 91,850 134,182 155,332 176,944 121,244 75,605 41,225 70.33%
-
Net Worth 3,983 40,233 40,799 40,914 36,105 32,487 29,674 -73.68%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,983 40,233 40,799 40,914 36,105 32,487 29,674 -73.68%
NOSH 39,444 39,444 40,000 40,112 40,117 40,108 40,101 -1.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.61% 5.76% 6.67% 7.24% 6.05% 5.13% 1.67% -
ROE 111.50% 20.40% 27.21% 33.73% 21.61% 12.57% 2.36% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 244.12 360.98 416.09 475.53 321.67 198.69 104.55 75.73%
EPS 11.26 20.80 27.76 34.41 19.45 10.18 1.75 244.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 1.02 1.02 1.02 0.90 0.81 0.74 -73.39%
Adjusted Per Share Value based on latest NOSH - 40,112
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.19 13.59 15.88 18.20 12.31 7.60 4.00 73.85%
EPS 0.42 0.78 1.06 1.32 0.74 0.39 0.07 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0038 0.0384 0.0389 0.039 0.0344 0.031 0.0283 -73.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.08 0.09 0.07 0.07 0.07 0.06 0.08 -
P/RPS 0.03 0.02 0.02 0.01 0.02 0.03 0.08 -47.90%
P/EPS 0.71 0.43 0.25 0.20 0.36 0.59 4.58 -71.04%
EY 140.77 231.15 396.54 491.55 277.86 169.75 21.82 245.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.09 0.07 0.07 0.08 0.07 0.11 270.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 26/08/08 27/05/08 28/02/08 30/11/07 28/08/07 30/05/07 -
Price 0.06 0.10 0.08 0.08 0.07 0.08 0.06 -
P/RPS 0.02 0.03 0.02 0.02 0.02 0.04 0.06 -51.82%
P/EPS 0.53 0.48 0.29 0.23 0.36 0.79 3.44 -71.16%
EY 187.69 208.04 346.97 430.10 277.86 127.31 29.09 245.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.10 0.08 0.08 0.08 0.10 0.08 277.50%

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