[CME] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[CME] CME GROUP BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -14.47%
YoY- -2881.34%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 79,690 9,835 6,658 13,506 47,779 82,791 36,271 14.01%
PBT 4,880 -2,072 -2,872 -3,600 979 2,999 -5,150 -
Tax -795 0 0 -127 -845 -769 7,859 -
NP 4,085 -2,072 -2,872 -3,727 134 2,230 2,709 7.08%
-
NP to SH 4,085 -2,072 -2,872 -3,727 134 2,230 -5,647 -
-
Tax Rate 16.29% - - - 86.31% 25.64% - -
Total Cost 75,605 11,907 9,530 17,233 47,645 80,561 33,562 14.48%
-
Net Worth 32,487 28,468 30,454 31,085 34,956 34,792 32,692 -0.10%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 32,487 28,468 30,454 31,085 34,956 34,792 32,692 -0.10%
NOSH 40,108 40,096 40,071 19,428 19,102 19,116 19,230 13.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.13% -21.07% -43.14% -27.60% 0.28% 2.69% 7.47% -
ROE 12.57% -7.28% -9.43% -11.99% 0.38% 6.41% -17.27% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 198.69 24.53 16.62 69.52 250.12 433.08 188.61 0.87%
EPS 10.18 -5.17 -7.17 -19.18 0.70 11.67 -29.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.71 0.76 1.60 1.83 1.82 1.70 -11.61%
Adjusted Per Share Value based on latest NOSH - 19,428
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.60 0.94 0.64 1.29 4.56 7.90 3.46 14.00%
EPS 0.39 -0.20 -0.27 -0.36 0.01 0.21 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0272 0.0291 0.0297 0.0334 0.0332 0.0312 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.06 0.06 0.06 0.09 0.06 0.11 0.11 -
P/RPS 0.03 0.24 0.36 0.13 0.02 0.03 0.06 -10.90%
P/EPS 0.59 -1.16 -0.84 -0.47 8.55 0.94 -0.37 -
EY 169.75 -86.13 -119.45 -213.15 11.69 106.05 -266.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.08 0.06 0.03 0.06 0.06 2.60%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 30/08/05 27/09/04 03/10/03 28/08/02 20/08/01 -
Price 0.08 0.06 0.07 0.10 0.09 0.10 0.09 -
P/RPS 0.04 0.24 0.42 0.14 0.04 0.02 0.05 -3.64%
P/EPS 0.79 -1.16 -0.98 -0.52 12.83 0.86 -0.31 -
EY 127.31 -86.13 -102.39 -191.83 7.79 116.65 -326.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.08 0.09 0.06 0.05 0.05 0.05 12.24%

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