[CME] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -12.96%
YoY- 635.18%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 22,293 17,988 18,485 19,235 21,987 28,557 30,218 -18.30%
PBT -13,667 4,005 3,016 3,412 3,873 587 608 -
Tax 150 -794 -789 -789 -825 -143 -198 -
NP -13,517 3,211 2,227 2,623 3,048 444 410 -
-
NP to SH -13,517 3,211 2,220 2,654 3,049 405 377 -
-
Tax Rate - 19.83% 26.16% 23.12% 21.30% 24.36% 32.57% -
Total Cost 35,810 14,777 16,258 16,612 18,939 28,113 29,808 12.97%
-
Net Worth 71,426 81,096 79,605 84,441 80,101 50,490 43,860 38.29%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 71,426 81,096 79,605 84,441 80,101 50,490 43,860 38.29%
NOSH 440,906 436,000 435,000 461,428 437,714 495,000 430,000 1.67%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -60.63% 17.85% 12.05% 13.64% 13.86% 1.55% 1.36% -
ROE -18.92% 3.96% 2.79% 3.14% 3.81% 0.80% 0.86% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.06 4.13 4.25 4.17 5.02 5.77 7.03 -19.63%
EPS -3.07 0.74 0.51 0.58 0.70 0.08 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.186 0.183 0.183 0.183 0.102 0.102 36.01%
Adjusted Per Share Value based on latest NOSH - 461,428
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.13 1.72 1.76 1.84 2.10 2.72 2.88 -18.17%
EPS -1.29 0.31 0.21 0.25 0.29 0.04 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0774 0.0759 0.0806 0.0764 0.0482 0.0418 38.33%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.07 0.065 0.07 0.095 0.065 0.095 0.075 -
P/RPS 1.38 1.58 1.65 2.28 1.29 1.65 1.07 18.43%
P/EPS -2.28 8.83 13.72 16.52 9.33 116.11 85.54 -
EY -43.80 11.33 7.29 6.05 10.72 0.86 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.38 0.52 0.36 0.93 0.74 -30.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 25/05/15 27/02/15 26/11/14 19/08/14 -
Price 0.055 0.065 0.065 0.075 0.06 0.065 0.105 -
P/RPS 1.09 1.58 1.53 1.80 1.19 1.13 1.49 -18.76%
P/EPS -1.79 8.83 12.74 13.04 8.61 79.44 119.76 -
EY -55.74 11.33 7.85 7.67 11.61 1.26 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.36 0.41 0.33 0.64 1.03 -52.14%

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