[CME] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 565.0%
YoY- -76.75%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 24,924 19,235 30,920 23,696 23,316 25,591 10,573 15.34%
PBT -13,732 3,412 631 538 400 753 -529 71.98%
Tax 150 -789 -199 -350 -29 -391 184 -3.34%
NP -13,582 2,623 432 188 371 362 -345 84.33%
-
NP to SH -13,582 2,654 361 133 572 362 -345 84.33%
-
Tax Rate - 23.12% 31.54% 65.06% 7.25% 51.93% - -
Total Cost 38,506 16,612 30,488 23,508 22,945 25,229 10,918 23.35%
-
Net Worth 77,168 84,441 36,720 42,756 35,602 40,260 40,669 11.25%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 77,168 84,441 36,720 42,756 35,602 40,260 40,669 11.25%
NOSH 431,111 461,428 360,000 423,333 352,500 406,666 415,000 0.63%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -54.49% 13.64% 1.40% 0.79% 1.59% 1.41% -3.26% -
ROE -17.60% 3.14% 0.98% 0.31% 1.61% 0.90% -0.85% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.78 4.17 8.59 5.60 6.61 6.29 2.55 14.59%
EPS -3.15 0.58 0.10 0.03 0.16 0.09 -0.08 84.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.179 0.183 0.102 0.101 0.101 0.099 0.098 10.55%
Adjusted Per Share Value based on latest NOSH - 423,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.38 1.84 2.95 2.26 2.22 2.44 1.01 15.34%
EPS -1.30 0.25 0.03 0.01 0.05 0.03 -0.03 87.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0736 0.0806 0.035 0.0408 0.034 0.0384 0.0388 11.24%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.05 0.095 0.065 0.065 0.09 0.05 0.06 -
P/RPS 0.86 2.28 0.76 1.16 1.36 0.79 2.36 -15.47%
P/EPS -1.59 16.52 64.82 206.89 55.46 56.17 -72.17 -47.02%
EY -63.01 6.05 1.54 0.48 1.80 1.78 -1.39 88.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.52 0.64 0.64 0.89 0.51 0.61 -12.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 25/05/15 30/05/14 30/05/13 29/05/12 30/05/11 27/05/10 -
Price 0.05 0.075 0.075 0.07 0.08 0.09 0.06 -
P/RPS 0.86 1.80 0.87 1.25 1.21 1.43 2.36 -15.47%
P/EPS -1.59 13.04 74.79 222.81 49.30 101.10 -72.17 -47.02%
EY -63.01 7.67 1.34 0.45 2.03 0.99 -1.39 88.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.41 0.74 0.69 0.79 0.91 0.61 -12.16%

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