[CME] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 126.03%
YoY- 26.33%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 15,522 19,521 21,004 19,893 17,295 18,600 8,300 10.99%
PBT 419 287 621 804 648 734 -533 -
Tax 0 -31 -175 -223 -142 -186 0 -
NP 419 256 446 581 506 548 -533 -
-
NP to SH 419 257 445 547 433 548 -533 -
-
Tax Rate 0.00% 10.80% 28.18% 27.74% 21.91% 25.34% - -
Total Cost 15,103 19,265 20,558 19,312 16,789 18,052 8,833 9.34%
-
Net Worth 77,934 43,690 45,389 39,852 33,307 548,000 39,770 11.85%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 77,934 43,690 45,389 39,852 33,307 548,000 39,770 11.85%
NOSH 418,999 428,333 444,999 390,714 333,076 5,480,000 410,000 0.36%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.70% 1.31% 2.12% 2.92% 2.93% 2.95% -6.42% -
ROE 0.54% 0.59% 0.98% 1.37% 1.30% 0.10% -1.34% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.70 4.56 4.72 5.09 5.19 0.34 2.02 10.60%
EPS 0.10 0.06 0.10 0.14 0.13 0.01 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.102 0.102 0.102 0.10 0.10 0.097 11.45%
Adjusted Per Share Value based on latest NOSH - 435,714
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.48 1.86 2.00 1.90 1.65 1.77 0.79 11.02%
EPS 0.04 0.02 0.04 0.05 0.04 0.05 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0744 0.0417 0.0433 0.038 0.0318 0.5228 0.0379 11.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.065 0.095 0.06 0.06 0.07 0.05 0.07 -
P/RPS 1.75 2.08 1.27 1.18 1.35 14.73 3.46 -10.73%
P/EPS 65.00 158.33 60.00 42.86 53.85 500.00 -53.85 -
EY 1.54 0.63 1.67 2.33 1.86 0.20 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.93 0.59 0.59 0.70 0.50 0.72 -11.32%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 26/11/14 28/11/13 23/11/12 23/11/11 26/11/10 24/11/09 -
Price 0.065 0.065 0.055 0.07 0.09 0.05 0.06 -
P/RPS 1.75 1.43 1.17 1.37 1.73 14.73 2.96 -8.38%
P/EPS 65.00 108.33 55.00 50.00 69.23 500.00 -46.15 -
EY 1.54 0.92 1.82 2.00 1.44 0.20 -2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.64 0.54 0.69 0.90 0.50 0.62 -9.08%

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