[CME] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[CME] CME GROUP BHD
Announcement Date
06-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 36.09%
YoY- 68.49%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 36,567 190,746 10,365 8,179 2,041 14,958 50,814 -5.33%
PBT -1,007 16,946 -2,339 -1,532 -4,862 -3,694 873 -
Tax -139 -3,144 -232 0 0 -127 -845 -25.95%
NP -1,146 13,802 -2,571 -1,532 -4,862 -3,821 28 -
-
NP to SH -1,146 13,802 -2,571 -1,532 -4,862 -3,821 28 -
-
Tax Rate - 18.55% - - - - 96.79% -
Total Cost 37,713 176,944 12,936 9,711 6,903 18,779 50,786 -4.83%
-
Net Worth 3,865 40,914 26,918 29,770 30,876 33,599 37,430 -31.48%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,865 40,914 26,918 29,770 30,876 33,599 37,430 -31.48%
NOSH 39,444 40,112 40,177 40,229 40,099 19,090 19,097 12.83%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -3.13% 7.24% -24.80% -18.73% -238.22% -25.54% 0.06% -
ROE -29.65% 33.73% -9.55% -5.15% -15.75% -11.37% 0.07% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 92.71 475.53 25.80 20.33 5.09 78.35 266.08 -16.10%
EPS -2.91 34.41 -6.40 -3.81 -12.12 -20.01 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 1.02 0.67 0.74 0.77 1.76 1.96 -39.27%
Adjusted Per Share Value based on latest NOSH - 40,229
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.49 18.20 0.99 0.78 0.19 1.43 4.85 -5.33%
EPS -0.11 1.32 -0.25 -0.15 -0.46 -0.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.039 0.0257 0.0284 0.0295 0.0321 0.0357 -31.43%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.06 0.07 0.05 0.05 0.10 0.09 0.08 -
P/RPS 0.06 0.01 0.19 0.25 1.96 0.11 0.03 12.23%
P/EPS -2.07 0.20 -0.78 -1.31 -0.82 -0.45 54.56 -
EY -48.42 491.55 -127.98 -76.16 -121.25 -222.39 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.07 0.07 0.07 0.13 0.05 0.04 57.40%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 28/02/07 06/03/06 05/04/05 27/02/04 28/02/03 -
Price 0.06 0.08 0.06 0.05 0.09 0.08 0.07 -
P/RPS 0.06 0.02 0.23 0.25 1.77 0.10 0.03 12.23%
P/EPS -2.07 0.23 -0.94 -1.31 -0.74 -0.40 47.74 -
EY -48.42 430.10 -106.65 -76.16 -134.72 -250.18 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.08 0.09 0.07 0.12 0.05 0.04 57.40%

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