[CME] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -86.5%
YoY- 628.57%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 30,040 22,871 22,699 24,155 10,808 36,567 190,746 -26.49%
PBT 921 379 319 398 -198 -1,007 16,945 -38.42%
Tax -287 -301 -21 -324 184 -139 -3,144 -32.87%
NP 634 78 298 74 -14 -1,146 13,801 -40.12%
-
NP to SH 593 20 314 74 -14 -1,146 13,801 -40.78%
-
Tax Rate 31.16% 79.42% 6.58% 81.41% - - 18.55% -
Total Cost 29,406 22,793 22,401 24,081 10,822 37,713 176,945 -25.83%
-
Net Worth 45,993 39,462 44,857 35,640 40,180 3,893 40,921 1.96%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 45,993 39,462 44,857 35,640 40,180 3,893 40,921 1.96%
NOSH 455,384 390,714 448,571 360,000 410,000 39,729 40,119 49.85%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.11% 0.34% 1.31% 0.31% -0.13% -3.13% 7.24% -
ROE 1.29% 0.05% 0.70% 0.21% -0.03% -29.43% 33.73% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.60 5.85 5.06 6.71 2.64 92.04 475.45 -50.94%
EPS 0.14 0.01 0.08 0.02 0.00 0.00 34.40 -60.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.101 0.10 0.099 0.098 0.098 1.02 -31.95%
Adjusted Per Share Value based on latest NOSH - 396,666
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.87 2.18 2.17 2.30 1.03 3.49 18.20 -26.47%
EPS 0.06 0.00 0.03 0.01 0.00 -0.11 1.32 -40.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0439 0.0376 0.0428 0.034 0.0383 0.0037 0.039 1.99%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.06 0.06 0.09 0.05 0.06 0.06 0.07 -
P/RPS 0.91 1.03 1.78 0.75 2.28 0.07 0.01 111.93%
P/EPS 46.08 1,172.14 128.57 243.24 -1,757.14 -2.08 0.20 147.39%
EY 2.17 0.09 0.78 0.41 -0.06 -48.07 491.43 -59.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.90 0.51 0.61 0.61 0.07 42.61%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 28/02/12 28/02/11 25/02/10 25/02/09 28/02/08 -
Price 0.065 0.065 0.09 0.05 0.06 0.06 0.08 -
P/RPS 0.99 1.11 1.78 0.75 2.28 0.07 0.02 91.50%
P/EPS 49.92 1,269.82 128.57 243.24 -1,757.14 -2.08 0.23 144.94%
EY 2.00 0.08 0.78 0.41 -0.06 -48.07 430.00 -59.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.90 0.51 0.61 0.61 0.08 41.37%

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