[CME] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 2865.0%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 24,759 22,377 21,987 30,040 22,871 22,699 24,155 0.41%
PBT -13,330 -13,369 3,873 921 379 319 398 -
Tax -262 164 -825 -287 -301 -21 -324 -3.47%
NP -13,592 -13,205 3,048 634 78 298 74 -
-
NP to SH -13,592 -13,205 3,048 593 20 314 74 -
-
Tax Rate - - 21.30% 31.16% 79.42% 6.58% 81.41% -
Total Cost 38,351 35,582 18,939 29,406 22,793 22,401 24,081 8.05%
-
Net Worth 63,988 71,545 81,007 45,993 45,305 44,857 35,640 10.23%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 63,988 71,545 81,007 45,993 45,305 44,857 35,640 10.23%
NOSH 441,298 441,638 442,666 455,384 448,571 448,571 360,000 3.44%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -54.90% -59.01% 13.86% 2.11% 0.34% 1.31% 0.31% -
ROE -21.24% -18.46% 3.76% 1.29% 0.04% 0.70% 0.21% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.61 5.07 4.97 6.60 5.10 5.06 6.71 -2.93%
EPS -3.08 -2.99 0.69 0.14 0.01 0.08 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.162 0.183 0.101 0.101 0.10 0.099 6.56%
Adjusted Per Share Value based on latest NOSH - 490,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.36 2.13 2.10 2.87 2.18 2.17 2.30 0.42%
EPS -1.30 -1.26 0.29 0.06 0.00 0.03 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.0683 0.0773 0.0439 0.0432 0.0428 0.034 10.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.055 0.07 0.065 0.06 0.06 0.09 0.05 -
P/RPS 0.98 1.38 1.31 0.91 1.18 1.78 0.75 4.55%
P/EPS -1.79 -2.34 9.44 46.08 1,345.71 128.57 243.24 -
EY -56.00 -42.71 10.59 2.17 0.07 0.78 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.36 0.59 0.59 0.90 0.51 -4.78%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.055 0.055 0.06 0.065 0.065 0.09 0.05 -
P/RPS 0.98 1.09 1.21 0.99 1.27 1.78 0.75 4.55%
P/EPS -1.79 -1.84 8.71 49.92 1,457.86 128.57 243.24 -
EY -56.00 -54.36 11.48 2.00 0.07 0.78 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.33 0.64 0.64 0.90 0.51 -4.78%

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