[CME] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.26%
YoY- 2865.0%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 56,524 22,377 21,987 30,040 22,871 22,699 24,155 12.00%
PBT -13,773 -13,369 3,873 921 379 319 398 -
Tax -304 164 -825 -287 -301 -21 -324 -0.84%
NP -14,077 -13,205 3,048 634 78 298 74 -
-
NP to SH -14,077 -13,205 3,048 593 20 314 74 -
-
Tax Rate - - 21.30% 31.16% 79.42% 6.58% 81.41% -
Total Cost 70,601 35,582 18,939 29,406 22,793 22,401 24,081 15.41%
-
Net Worth 67,187 71,545 81,007 45,993 39,462 44,857 35,640 8.81%
Dividend
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 67,187 71,545 81,007 45,993 39,462 44,857 35,640 8.81%
NOSH 584,236 441,638 442,666 455,384 390,714 448,571 360,000 6.66%
Ratio Analysis
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -24.90% -59.01% 13.86% 2.11% 0.34% 1.31% 0.31% -
ROE -20.95% -18.46% 3.76% 1.29% 0.05% 0.70% 0.21% -
Per Share
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.67 5.07 4.97 6.60 5.85 5.06 6.71 4.99%
EPS -2.41 -2.99 0.69 0.14 0.01 0.08 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.115 0.162 0.183 0.101 0.101 0.10 0.099 2.01%
Adjusted Per Share Value based on latest NOSH - 490,000
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.39 2.13 2.10 2.87 2.18 2.17 2.30 12.02%
EPS -1.34 -1.26 0.29 0.06 0.00 0.03 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.0683 0.0773 0.0439 0.0376 0.0428 0.034 8.82%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.04 0.07 0.065 0.06 0.06 0.09 0.05 -
P/RPS 0.41 1.38 1.31 0.91 1.03 1.78 0.75 -7.73%
P/EPS -1.66 -2.34 9.44 46.08 1,172.14 128.57 243.24 -
EY -60.24 -42.71 10.59 2.17 0.09 0.78 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.36 0.59 0.59 0.90 0.51 -4.89%
Price Multiplier on Announcement Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/18 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.04 0.055 0.06 0.065 0.065 0.09 0.05 -
P/RPS 0.41 1.09 1.21 0.99 1.11 1.78 0.75 -7.73%
P/EPS -1.66 -1.84 8.71 49.92 1,269.82 128.57 243.24 -
EY -60.24 -54.36 11.48 2.00 0.08 0.78 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.33 0.64 0.64 0.90 0.51 -4.89%

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