[CME] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 574.46%
YoY- 202.81%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 28,005 26,524 23,060 24,800 11,066 44,862 170,801 -25.99%
PBT 828 1,072 864 978 -710 -265 13,813 -37.41%
Tax -233 -297 -189 -248 0 0 -1,600 -27.44%
NP 594 774 674 730 -710 -265 12,213 -39.55%
-
NP to SH 593 729 577 730 -710 -265 12,213 -39.57%
-
Tax Rate 28.14% 27.71% 21.88% 25.36% - - 11.58% -
Total Cost 27,410 25,749 22,385 24,069 11,777 45,127 158,588 -25.34%
-
Net Worth 45,389 39,852 33,307 547,999 39,769 4,012 36,094 3.88%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 45,389 39,852 33,307 547,999 39,769 4,012 36,094 3.88%
NOSH 444,999 390,714 333,076 5,479,995 409,999 39,729 40,105 49.29%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.12% 2.92% 2.93% 2.95% -6.42% -0.59% 7.15% -
ROE 1.31% 1.83% 1.73% 0.13% -1.79% -6.61% 33.84% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.29 6.79 6.92 0.45 2.70 112.92 425.88 -50.43%
EPS 0.13 0.19 0.17 0.01 -0.17 0.00 30.45 -59.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.102 0.10 0.10 0.097 0.101 0.90 -30.41%
Adjusted Per Share Value based on latest NOSH - 3,125,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.67 2.53 2.20 2.37 1.06 4.28 16.30 -26.00%
EPS 0.06 0.07 0.06 0.07 -0.07 -0.03 1.17 -39.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.038 0.0318 0.5229 0.0379 0.0038 0.0344 3.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.06 0.06 0.07 0.05 0.07 0.08 0.07 -
P/RPS 0.95 0.88 1.01 11.05 2.59 0.07 0.02 90.19%
P/EPS 45.00 32.14 40.38 375.00 -40.38 -11.98 0.23 140.74%
EY 2.22 3.11 2.48 0.27 -2.48 -8.35 435.05 -58.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.70 0.50 0.72 0.79 0.08 39.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 23/11/12 23/11/11 26/11/10 24/11/09 28/11/08 30/11/07 -
Price 0.055 0.07 0.09 0.05 0.06 0.06 0.07 -
P/RPS 0.87 1.03 1.30 11.05 2.22 0.05 0.02 87.42%
P/EPS 41.25 37.50 51.92 375.00 -34.62 -8.98 0.23 137.28%
EY 2.42 2.67 1.93 0.27 -2.89 -11.13 435.05 -57.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 0.90 0.50 0.62 0.59 0.08 37.43%

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