[CME] YoY Quarter Result on 2022-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/06/23 30/09/22 30/06/22 31/03/17 30/06/17 30/09/16 CAGR
Revenue 808 4,012 1,186 5,117 9,772 14,563 4,666 -22.15% YoY % -79.86% 238.28% -76.82% -47.64% -32.90% 212.11% - Horiz. % 17.32% 85.98% 25.42% 109.67% 209.43% 312.11% 100.00%
PBT -296 -394 -633 -2,763 -656 -2,354 117 - YoY % 24.87% 37.76% 77.09% -321.19% 72.13% -2,111.97% - Horiz. % -252.99% -336.75% -541.03% -2,361.54% -560.68% -2,011.97% 100.00%
Tax -143 0 0 -268 22 -22 38 - YoY % 0.00% 0.00% 0.00% -1,318.18% 200.00% -157.89% - Horiz. % -376.32% 0.00% 0.00% -705.26% 57.89% -57.89% 100.00%
NP -439 -394 -633 -3,031 -634 -2,376 155 - YoY % -11.42% 37.76% 79.12% -378.08% 73.32% -1,632.90% - Horiz. % -283.23% -254.19% -408.39% -1,955.48% -409.03% -1,532.90% 100.00%
NP to SH -439 -394 -633 -3,031 -634 -2,376 155 - YoY % -11.42% 37.76% 79.12% -378.08% 73.32% -1,632.90% - Horiz. % -283.23% -254.19% -408.39% -1,955.48% -409.03% -1,532.90% 100.00%
Tax Rate - % - % - % - % - % - % -32.48 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,247 4,406 1,819 8,148 10,406 16,939 4,511 -16.77% YoY % -71.70% 142.22% -77.68% -21.70% -38.57% 275.50% - Horiz. % 27.64% 97.67% 40.32% 180.63% 230.68% 375.50% 100.00%
Net Worth 49,600 49,342 50,766 51,451 65,282 64,532 71,458 -5.08% YoY % 0.52% -2.80% -1.33% -21.19% 1.16% -9.69% - Horiz. % 69.41% 69.05% 71.04% 72.00% 91.36% 90.31% 100.00%
Dividend 30/09/23 30/06/23 30/09/22 30/06/22 31/03/17 30/06/17 30/09/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/06/23 30/09/22 30/06/22 31/03/17 30/06/17 30/09/16 CAGR
Net Worth 49,600 49,342 50,766 51,451 65,282 64,532 71,458 -5.08% YoY % 0.52% -2.80% -1.33% -21.19% 1.16% -9.69% - Horiz. % 69.41% 69.05% 71.04% 72.00% 91.36% 90.31% 100.00%
NOSH 1,012,262 1,006,988 976,270 970,779 441,100 485,210 441,100 12.59% YoY % 0.52% 3.15% 0.57% 120.08% -9.09% 10.00% - Horiz. % 229.49% 228.29% 221.33% 220.08% 100.00% 110.00% 100.00%
Ratio Analysis 30/09/23 30/06/23 30/09/22 30/06/22 31/03/17 30/06/17 30/09/16 CAGR
NP Margin -54.33 % -9.82 % -53.37 % -59.23 % -6.49 % -16.32 % 3.32 % - YoY % -453.26% 81.60% 9.89% -812.63% 60.23% -591.57% - Horiz. % -1,636.45% -295.78% -1,607.53% -1,784.04% -195.48% -491.57% 100.00%
ROE -0.89 % -0.80 % -1.25 % -5.89 % -0.97 % -3.68 % 0.22 % - YoY % -11.25% 36.00% 78.78% -507.22% 73.64% -1,772.73% - Horiz. % -404.55% -363.64% -568.18% -2,677.27% -440.91% -1,672.73% 100.00%
Per Share 30/09/23 30/06/23 30/09/22 30/06/22 31/03/17 30/06/17 30/09/16 CAGR
RPS 0.08 0.40 0.12 0.53 2.22 3.00 1.06 -30.86% YoY % -80.00% 233.33% -77.36% -76.13% -26.00% 183.02% - Horiz. % 7.55% 37.74% 11.32% 50.00% 209.43% 283.02% 100.00%
EPS -0.04 -0.04 -0.07 -0.31 -0.14 -0.49 0.04 - YoY % 0.00% 42.86% 77.42% -121.43% 71.43% -1,325.00% - Horiz. % -100.00% -100.00% -175.00% -775.00% -350.00% -1,225.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0490 0.0490 0.0520 0.0530 0.1480 0.1330 0.1620 -15.70% YoY % 0.00% -5.77% -1.89% -64.19% 11.28% -17.90% - Horiz. % 30.25% 30.25% 32.10% 32.72% 91.36% 82.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,048,063 30/09/23 30/06/23 30/09/22 30/06/22 31/03/17 30/06/17 30/09/16 CAGR
RPS 0.08 0.38 0.11 0.49 0.93 1.39 0.45 -21.86% YoY % -78.95% 245.45% -77.55% -47.31% -33.09% 208.89% - Horiz. % 17.78% 84.44% 24.44% 108.89% 206.67% 308.89% 100.00%
EPS -0.04 -0.04 -0.06 -0.29 -0.06 -0.23 0.01 - YoY % 0.00% 33.33% 79.31% -383.33% 73.91% -2,400.00% - Horiz. % -400.00% -400.00% -600.00% -2,900.00% -600.00% -2,300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0473 0.0471 0.0484 0.0491 0.0623 0.0616 0.0682 -5.09% YoY % 0.42% -2.69% -1.43% -21.19% 1.14% -9.68% - Horiz. % 69.35% 69.06% 70.97% 71.99% 91.35% 90.32% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/06/23 30/09/22 30/06/22 31/03/17 30/06/17 30/09/16 CAGR
Date 29/09/23 30/06/23 30/09/22 30/06/22 31/03/17 30/06/17 30/09/16 -
Price 0.0350 0.0250 0.0450 0.0400 0.0650 0.0500 0.0550 -
P/RPS 43.85 6.27 37.04 7.59 2.93 1.67 5.20 35.59% YoY % 599.36% -83.07% 388.01% 159.04% 75.45% -67.88% - Horiz. % 843.27% 120.58% 712.31% 145.96% 56.35% 32.12% 100.00%
P/EPS -80.70 -63.90 -69.40 -12.81 -45.22 -10.21 156.52 - YoY % -26.29% 7.93% -441.76% 71.67% -342.90% -106.52% - Horiz. % -51.56% -40.83% -44.34% -8.18% -28.89% -6.52% 100.00%
EY -1.24 -1.57 -1.44 -7.81 -2.21 -9.79 0.64 - YoY % 21.02% -9.03% 81.56% -253.39% 77.43% -1,629.69% - Horiz. % -193.75% -245.31% -225.00% -1,220.31% -345.31% -1,529.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.71 0.51 0.87 0.75 0.44 0.38 0.34 11.09% YoY % 39.22% -41.38% 16.00% 70.45% 15.79% 11.76% - Horiz. % 208.82% 150.00% 255.88% 220.59% 129.41% 111.76% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/06/23 30/09/22 30/06/22 31/03/17 30/06/17 30/09/16 CAGR
Date 30/11/23 29/08/23 30/11/22 30/08/22 25/05/17 29/08/17 29/11/16 -
Price 0.0250 0.0300 0.0300 0.0350 0.0600 0.0500 0.0550 -
P/RPS 31.32 7.53 24.69 6.64 2.71 1.67 5.20 29.23% YoY % 315.94% -69.50% 271.84% 145.02% 62.28% -67.88% - Horiz. % 602.31% 144.81% 474.81% 127.69% 52.12% 32.12% 100.00%
P/EPS -57.65 -76.67 -46.27 -11.21 -41.74 -10.21 156.52 - YoY % 24.81% -65.70% -312.76% 73.14% -308.81% -106.52% - Horiz. % -36.83% -48.98% -29.56% -7.16% -26.67% -6.52% 100.00%
EY -1.73 -1.30 -2.16 -8.92 -2.40 -9.79 0.64 - YoY % -33.08% 39.81% 75.78% -271.67% 75.49% -1,629.69% - Horiz. % -270.31% -203.12% -337.50% -1,393.75% -375.00% -1,529.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.51 0.61 0.58 0.66 0.41 0.38 0.34 5.96% YoY % -16.39% 5.17% -12.12% 60.98% 7.89% 11.76% - Horiz. % 150.00% 179.41% 170.59% 194.12% 120.59% 111.76% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CMEG 1st Qtr 2023.pdf 
