[CME] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -19.56%
YoY- 1486.14%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,567 96,292 142,388 166,435 190,746 129,047 79,690 -40.36%
PBT -1,007 6,386 10,787 14,247 16,946 9,235 4,880 -
Tax -139 -1,944 -2,581 -3,144 -3,144 -1,432 -795 -68.56%
NP -1,146 4,442 8,206 11,103 13,802 7,803 4,085 -
-
NP to SH -1,146 4,442 8,206 11,103 13,802 7,803 4,085 -
-
Tax Rate - 30.44% 23.93% 22.07% 18.55% 15.51% 16.29% -
Total Cost 37,713 91,850 134,182 155,332 176,944 121,244 75,605 -36.97%
-
Net Worth 3,865 3,983 40,233 40,799 40,914 36,105 32,487 -75.65%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,865 3,983 40,233 40,799 40,914 36,105 32,487 -75.65%
NOSH 39,444 39,444 39,444 40,000 40,112 40,117 40,108 -1.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -3.13% 4.61% 5.76% 6.67% 7.24% 6.05% 5.13% -
ROE -29.65% 111.50% 20.40% 27.21% 33.73% 21.61% 12.57% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.71 244.12 360.98 416.09 475.53 321.67 198.69 -39.70%
EPS -2.91 11.26 20.80 27.76 34.41 19.45 10.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.101 1.02 1.02 1.02 0.90 0.81 -75.38%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.49 9.19 13.58 15.88 18.20 12.31 7.60 -40.33%
EPS -0.11 0.42 0.78 1.06 1.32 0.74 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0038 0.0384 0.0389 0.039 0.0344 0.031 -75.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.06 0.08 0.09 0.07 0.07 0.07 0.06 -
P/RPS 0.06 0.03 0.02 0.02 0.01 0.02 0.03 58.40%
P/EPS -2.07 0.71 0.43 0.25 0.20 0.36 0.59 -
EY -48.42 140.77 231.15 396.54 491.55 277.86 169.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.79 0.09 0.07 0.07 0.08 0.07 320.69%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 28/11/08 26/08/08 27/05/08 28/02/08 30/11/07 28/08/07 -
Price 0.06 0.06 0.10 0.08 0.08 0.07 0.08 -
P/RPS 0.06 0.02 0.03 0.02 0.02 0.02 0.04 30.87%
P/EPS -2.07 0.53 0.48 0.29 0.23 0.36 0.79 -
EY -48.42 187.69 208.04 346.97 430.10 277.86 127.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.10 0.08 0.08 0.08 0.10 232.02%

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