[CME] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.33%
YoY- 3.83%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 151,838 13,188 9,876 642 3,546 9,616 7,724 64.24%
PBT 12,612 -1,826 -746 -4,726 -4,914 -5,126 -9,056 -
Tax -1,126 0 0 0 0 5,126 9,056 -
NP 11,486 -1,826 -746 -4,726 -4,914 0 0 -
-
NP to SH 11,486 -1,826 -746 -4,726 -4,914 -5,126 0 -
-
Tax Rate 8.93% - - - - - - -
Total Cost 140,352 15,014 10,622 5,368 8,460 9,616 7,724 62.10%
-
Net Worth 32,484 28,431 30,481 31,066 34,963 34,784 32,692 -0.10%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 32,484 28,431 30,481 31,066 34,963 34,784 32,692 -0.10%
NOSH 40,104 40,043 40,107 19,416 19,105 19,112 19,230 13.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.56% -13.85% -7.55% -736.14% -138.58% 0.00% 0.00% -
ROE 35.36% -6.42% -2.45% -15.21% -14.05% -14.74% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 378.60 32.93 24.62 3.31 18.56 50.31 40.16 45.31%
EPS 28.64 -4.56 -1.86 -24.34 -25.72 -26.82 -48.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.71 0.76 1.60 1.83 1.82 1.70 -11.61%
Adjusted Per Share Value based on latest NOSH - 19,428
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 14.49 1.26 0.94 0.06 0.34 0.92 0.74 64.13%
EPS 1.10 -0.17 -0.07 -0.45 -0.47 -0.49 -48.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0271 0.0291 0.0296 0.0334 0.0332 0.0312 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.06 0.06 0.06 0.09 0.06 0.11 0.11 -
P/RPS 0.02 0.18 0.24 2.72 0.32 0.22 0.27 -35.18%
P/EPS 0.21 -1.32 -3.23 -0.37 -0.23 -0.41 -0.23 -
EY 477.33 -76.00 -31.00 -270.44 -428.67 -243.82 -436.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.08 0.06 0.03 0.06 0.06 2.60%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 30/08/05 27/09/04 03/10/03 28/08/02 20/08/01 -
Price 0.08 0.06 0.07 0.10 0.09 0.10 0.09 -
P/RPS 0.02 0.18 0.28 3.02 0.48 0.20 0.22 -32.93%
P/EPS 0.28 -1.32 -3.76 -0.41 -0.35 -0.37 -0.19 -
EY 358.00 -76.00 -26.57 -243.40 -285.78 -268.20 -533.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.08 0.09 0.06 0.05 0.05 0.05 12.24%

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