[CME] YoY 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- 108.45%
YoY- 128.08%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,791 6,855 2,466 9,036 2,978 5,404 5,555 -1.95%
PBT -8,864 -13,788 3,586 300 -425 -329 -336 54.69%
Tax -304 164 -794 -112 -78 121 -138 11.10%
NP -9,168 -13,624 2,792 188 -503 -208 -474 48.42%
-
NP to SH -9,168 -13,624 2,792 148 -527 119 -474 48.42%
-
Tax Rate - - 22.14% 37.33% - - - -
Total Cost 13,959 20,479 -326 8,848 3,481 5,612 6,029 11.84%
-
Net Worth 67,187 71,426 80,101 49,490 41,876 23,799 39,270 7.42%
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 71,426 80,101 49,490 41,876 23,799 39,270 7.42%
NOSH 584,236 440,906 437,714 490,000 414,615 237,999 396,666 5.29%
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 -191.36% -198.75% 113.22% 2.08% -16.89% -3.85% -8.53% -
ROE -13.65% -19.07% 3.49% 0.30% -1.26% 0.50% -1.21% -
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 0.82 1.55 0.56 1.84 0.72 2.27 1.40 -6.88%
EPS -1.57 -3.09 0.63 0.04 -0.13 0.03 -0.12 40.88%
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 0.46 0.65 0.24 0.86 0.28 0.52 0.53 -1.87%
EPS -0.87 -1.30 0.27 0.01 -0.05 0.01 -0.05 46.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.0681 0.0764 0.0472 0.04 0.0227 0.0375 7.40%
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 4.88 4.50 11.54 3.25 8.35 3.96 3.57 4.25%
P/EPS -2.55 -2.27 10.19 198.65 -47.20 180.00 -41.84 -31.13%
EY -39.23 -44.14 9.81 0.50 -2.12 0.56 -2.39 45.21%
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 4.88 3.54 10.65 3.52 9.05 3.96 3.57 4.25%
P/EPS -2.55 -1.78 9.41 215.20 -51.14 180.00 -41.84 -31.13%
EY -39.23 -56.18 10.63 0.46 -1.96 0.56 -2.39 45.21%
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