[CME] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 47.24%
YoY- 54.55%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 9,986 8,765 12,267 12,089 12,057 11,227 9,523 0.79%
PBT -1,776 -671 186 499 449 355 -77 68.63%
Tax 7 0 -36 -125 -130 -67 0 -
NP -1,769 -671 150 374 319 288 -77 68.52%
-
NP to SH -1,769 -671 158 374 242 261 -77 68.52%
-
Tax Rate - - 19.35% 25.05% 28.95% 18.87% - -
Total Cost 11,755 9,436 12,117 11,715 11,738 10,939 9,600 3.42%
-
Net Worth 71,644 81,861 53,720 41,971 30,552 37,285 37,729 11.26%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 71,644 81,861 53,720 41,971 30,552 37,285 37,729 11.26%
NOSH 442,249 447,333 526,666 415,555 302,500 372,857 385,000 2.33%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -17.71% -7.66% 1.22% 3.09% 2.65% 2.57% -0.81% -
ROE -2.47% -0.82% 0.29% 0.89% 0.79% 0.70% -0.20% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.26 1.96 2.33 2.91 3.99 3.01 2.47 -1.46%
EPS -0.40 -0.15 0.03 0.09 0.08 0.07 -0.02 64.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.183 0.102 0.101 0.101 0.10 0.098 8.72%
Adjusted Per Share Value based on latest NOSH - 350,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.95 0.84 1.17 1.15 1.15 1.07 0.91 0.71%
EPS -0.17 -0.06 0.02 0.04 0.02 0.02 -0.01 60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.0781 0.0513 0.04 0.0291 0.0356 0.036 11.27%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.055 0.07 0.075 0.06 0.06 0.10 0.05 -
P/RPS 2.44 3.57 3.22 2.06 1.51 3.32 2.02 3.19%
P/EPS -13.75 -46.67 250.00 66.67 75.00 142.86 -250.00 -38.30%
EY -7.27 -2.14 0.40 1.50 1.33 0.70 -0.40 62.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.74 0.59 0.59 1.00 0.51 -6.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 28/08/15 19/08/14 29/08/13 16/08/12 18/08/11 26/08/10 -
Price 0.06 0.065 0.105 0.06 0.07 0.08 0.05 -
P/RPS 2.66 3.32 4.51 2.06 1.76 2.66 2.02 4.68%
P/EPS -15.00 -43.33 350.00 66.67 87.50 114.29 -250.00 -37.40%
EY -6.67 -2.31 0.29 1.50 1.14 0.88 -0.40 59.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 1.03 0.59 0.69 0.80 0.51 -5.20%

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