[CME] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -54.34%
YoY- -34.68%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 128,101 9,419 6,061 426 2,255 21,410 4,789 72.89%
PBT 10,360 -1,213 -1,182 -3,647 -2,708 -2,172 -5,772 -
Tax -1,200 0 0 0 0 0 5,772 -
NP 9,160 -1,213 -1,182 -3,647 -2,708 -2,172 0 -
-
NP to SH 9,160 -1,213 -1,182 -3,647 -2,708 -2,172 -5,788 -
-
Tax Rate 11.58% - - - - - - -
Total Cost 118,941 10,632 7,243 4,073 4,963 23,582 4,789 70.76%
-
Net Worth 36,094 28,517 29,650 17,629 34,566 35,340 31,327 2.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 36,094 28,517 29,650 17,629 34,566 35,340 31,327 2.38%
NOSH 40,105 40,165 40,067 22,036 19,097 19,102 19,102 13.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.15% -12.88% -19.50% -856.10% -120.09% -10.14% 0.00% -
ROE 25.38% -4.25% -3.99% -20.69% -7.83% -6.15% -18.48% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 319.41 23.45 15.13 1.93 11.81 112.08 25.07 52.79%
EPS 22.84 -3.02 -2.95 -16.55 -14.18 -11.37 -30.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.71 0.74 0.80 1.81 1.85 1.64 -9.51%
Adjusted Per Share Value based on latest NOSH - 22,024
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.22 0.90 0.58 0.04 0.22 2.04 0.46 72.69%
EPS 0.87 -0.12 -0.11 -0.35 -0.26 -0.21 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.0272 0.0283 0.0168 0.033 0.0337 0.0299 2.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.07 0.06 0.06 0.10 0.07 0.09 0.08 -
P/RPS 0.02 0.26 0.40 5.17 0.59 0.08 0.32 -36.99%
P/EPS 0.31 -1.99 -2.03 -0.60 -0.49 -0.79 -0.26 -
EY 326.29 -50.33 -49.17 -165.50 -202.57 -126.33 -378.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.08 0.13 0.04 0.05 0.05 8.14%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 29/11/05 25/11/04 21/11/03 26/11/02 15/01/02 -
Price 0.07 0.07 0.05 0.10 0.09 0.09 0.10 -
P/RPS 0.02 0.30 0.33 5.17 0.76 0.08 0.40 -39.28%
P/EPS 0.31 -2.32 -1.69 -0.60 -0.63 -0.79 -0.33 -
EY 326.29 -43.14 -59.00 -165.50 -157.56 -126.33 -303.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.10 0.07 0.13 0.05 0.05 0.06 4.90%

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