[CME] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 79.62%
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 18,000 29,008 25,488 22,188 19,720 13,976 14,916 3.18%
PBT -1,292 552 1,712 1,076 756 -664 660 -
Tax 0 -144 -496 -300 -268 0 0 -
NP -1,292 408 1,216 776 488 -664 660 -
-
NP to SH -1,292 288 1,016 564 488 -664 660 -
-
Tax Rate - 26.09% 28.97% 27.88% 35.45% - 0.00% -
Total Cost 19,292 28,600 24,272 21,412 19,232 14,640 14,256 5.16%
-
Net Worth 84,441 36,720 42,756 35,602 40,260 40,669 40,837 12.86%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 84,441 36,720 42,756 35,602 40,260 40,669 40,837 12.86%
NOSH 461,428 360,000 423,333 352,500 406,666 415,000 412,500 1.88%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -7.18% 1.41% 4.77% 3.50% 2.47% -4.75% 4.42% -
ROE -1.53% 0.78% 2.38% 1.58% 1.21% -1.63% 1.62% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.90 8.06 6.02 6.29 4.85 3.37 3.62 1.24%
EPS -0.28 0.08 0.24 0.16 0.12 -0.16 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.102 0.101 0.101 0.099 0.098 0.099 10.77%
Adjusted Per Share Value based on latest NOSH - 352,500
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.72 2.77 2.43 2.12 1.88 1.33 1.42 3.24%
EPS -0.12 0.03 0.10 0.05 0.05 -0.06 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.035 0.0408 0.034 0.0384 0.0388 0.039 12.85%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.095 0.065 0.065 0.09 0.05 0.06 0.05 -
P/RPS 2.44 0.81 1.08 1.43 1.03 1.78 1.38 9.95%
P/EPS -33.93 81.25 27.08 56.25 41.67 -37.50 31.25 -
EY -2.95 1.23 3.69 1.78 2.40 -2.67 3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.64 0.89 0.51 0.61 0.51 0.32%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 30/05/14 30/05/13 29/05/12 30/05/11 27/05/10 27/05/09 -
Price 0.075 0.075 0.07 0.08 0.09 0.06 0.08 -
P/RPS 1.92 0.93 1.16 1.27 1.86 1.78 2.21 -2.31%
P/EPS -26.79 93.75 29.17 50.00 75.00 -37.50 50.00 -
EY -3.73 1.07 3.43 2.00 1.33 -2.67 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.74 0.69 0.79 0.91 0.61 0.81 -10.72%

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