[CME] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -33.52%
YoY- 171.43%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 21,987 28,557 30,218 30,920 30,040 23,982 22,903 -2.67%
PBT 3,873 587 608 631 921 196 429 331.83%
Tax -825 -143 -198 -199 -287 -253 -296 97.68%
NP 3,048 444 410 432 634 -57 133 702.22%
-
NP to SH 3,049 405 377 361 543 -132 102 857.23%
-
Tax Rate 21.30% 24.36% 32.57% 31.54% 31.16% 129.08% 69.00% -
Total Cost 18,939 28,113 29,808 30,488 29,406 24,039 22,770 -11.52%
-
Net Worth 80,101 50,490 43,860 36,720 49,490 36,210 35,350 72.26%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 80,101 50,490 43,860 36,720 49,490 36,210 35,350 72.26%
NOSH 437,714 495,000 430,000 360,000 490,000 355,000 350,000 16.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.86% 1.55% 1.36% 1.40% 2.11% -0.24% 0.58% -
ROE 3.81% 0.80% 0.86% 0.98% 1.10% -0.36% 0.29% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.02 5.77 7.03 8.59 6.13 6.76 6.54 -16.12%
EPS 0.70 0.08 0.09 0.10 0.11 -0.04 0.03 711.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.102 0.102 0.102 0.101 0.102 0.101 48.46%
Adjusted Per Share Value based on latest NOSH - 360,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.10 2.72 2.88 2.95 2.87 2.29 2.19 -2.75%
EPS 0.29 0.04 0.04 0.03 0.05 -0.01 0.01 838.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0764 0.0482 0.0418 0.035 0.0472 0.0345 0.0337 72.31%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.065 0.095 0.075 0.065 0.06 0.06 0.06 -
P/RPS 1.29 1.65 1.07 0.76 0.98 0.89 0.92 25.19%
P/EPS 9.33 116.11 85.54 64.82 54.14 -161.36 205.88 -87.21%
EY 10.72 0.86 1.17 1.54 1.85 -0.62 0.49 677.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.93 0.74 0.64 0.59 0.59 0.59 -27.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 19/08/14 30/05/14 28/02/14 28/11/13 29/08/13 -
Price 0.06 0.065 0.105 0.075 0.065 0.055 0.06 -
P/RPS 1.19 1.13 1.49 0.87 1.06 0.81 0.92 18.65%
P/EPS 8.61 79.44 119.76 74.79 58.66 -147.92 205.88 -87.88%
EY 11.61 1.26 0.83 1.34 1.70 -0.68 0.49 720.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.64 1.03 0.74 0.64 0.54 0.59 -32.04%

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