[CME] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -2364.29%
YoY- 67.36%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 23,696 23,316 25,591 10,573 29,964 166,435 41,925 -9.06%
PBT 538 400 753 -529 -918 14,247 932 -8.74%
Tax -350 -29 -391 184 -139 -3,144 -232 7.08%
NP 188 371 362 -345 -1,057 11,103 700 -19.66%
-
NP to SH 133 572 362 -345 -1,057 11,103 700 -24.15%
-
Tax Rate 65.06% 7.25% 51.93% - - 22.07% 24.89% -
Total Cost 23,508 22,945 25,229 10,918 31,021 155,332 41,225 -8.92%
-
Net Worth 42,756 35,602 40,260 40,669 40,837 40,799 29,674 6.27%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 42,756 35,602 40,260 40,669 40,837 40,799 29,674 6.27%
NOSH 423,333 352,500 406,666 415,000 412,500 40,000 40,101 48.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.79% 1.59% 1.41% -3.26% -3.53% 6.67% 1.67% -
ROE 0.31% 1.61% 0.90% -0.85% -2.59% 27.21% 2.36% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.60 6.61 6.29 2.55 7.26 416.09 104.55 -38.57%
EPS 0.03 0.16 0.09 -0.08 -0.26 27.76 1.75 -49.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.101 0.099 0.098 0.099 1.02 0.74 -28.22%
Adjusted Per Share Value based on latest NOSH - 415,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.26 2.22 2.44 1.01 2.86 15.88 4.00 -9.06%
EPS 0.01 0.05 0.03 -0.03 -0.10 1.06 0.07 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.034 0.0384 0.0388 0.039 0.0389 0.0283 6.28%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.065 0.09 0.05 0.06 0.05 0.07 0.08 -
P/RPS 1.16 1.36 0.79 2.36 0.69 0.02 0.08 56.09%
P/EPS 206.89 55.46 56.17 -72.17 -19.51 0.25 4.58 88.60%
EY 0.48 1.80 1.78 -1.39 -5.12 396.54 21.82 -47.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.51 0.61 0.51 0.07 0.11 34.07%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 29/05/12 30/05/11 27/05/10 27/05/09 27/05/08 30/05/07 -
Price 0.07 0.08 0.09 0.06 0.08 0.08 0.06 -
P/RPS 1.25 1.21 1.43 2.36 1.10 0.02 0.06 65.80%
P/EPS 222.81 49.30 101.10 -72.17 -31.22 0.29 3.44 100.27%
EY 0.45 2.03 0.99 -1.39 -3.20 346.97 29.09 -50.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.91 0.61 0.81 0.08 0.08 43.15%

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