[CME] YoY Cumulative 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- 811.69%
YoY- 202.81%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 21,004 19,893 17,295 18,600 8,300 33,647 128,101 -25.99%
PBT 621 804 648 734 -533 -199 10,360 -37.41%
Tax -175 -223 -142 -186 0 0 -1,200 -27.42%
NP 446 581 506 548 -533 -199 9,160 -39.54%
-
NP to SH 445 547 433 548 -533 -199 9,160 -39.56%
-
Tax Rate 28.18% 27.74% 21.91% 25.34% - - 11.58% -
Total Cost 20,558 19,312 16,789 18,052 8,833 33,846 118,941 -25.34%
-
Net Worth 45,389 39,852 33,307 548,000 39,770 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 33,307 548,000 39,770 4,012 36,094 3.88%
NOSH 444,999 390,714 333,076 5,480,000 410,000 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 0.98% 1.37% 1.30% 0.10% -1.34% -4.96% 25.38% -
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 4.72 5.09 5.19 0.34 2.02 84.69 319.41 -50.43%
EPS 0.10 0.14 0.13 0.01 -0.13 0.00 22.84 -59.51%
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 2.00 1.90 1.65 1.77 0.79 3.21 12.22 -26.02%
EPS 0.04 0.05 0.04 0.05 -0.05 -0.02 0.87 -40.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.038 0.0318 0.5228 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 1.27 1.18 1.35 14.73 3.46 0.09 0.02 99.61%
P/EPS 60.00 42.86 53.85 500.00 -53.85 -15.97 0.31 140.31%
EY 1.67 2.33 1.86 0.20 -1.86 -6.26 326.29 -58.45%
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 1.17 1.37 1.73 14.73 2.96 0.07 0.02 96.90%
P/EPS 55.00 50.00 69.23 500.00 -46.15 -11.98 0.31 136.85%
EY 1.82 2.00 1.44 0.20 -2.17 -8.35 326.29 -57.85%
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