Highlights

[ACME] QoQ Annualized Quarter Result on 2014-09-30 [#2]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     87.56%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
Revenue 57,352 65,220 42,408 41,174 32,508 26,165 113,844 -38.49%
  QoQ % -12.06% 53.79% 3.00% 26.66% 24.24% -77.02% -
  Horiz. % 50.38% 57.29% 37.25% 36.17% 28.55% 22.98% 100.00%
PBT -876 10,855 6,140 5,520 3,488 827 6,978 -
  QoQ % -108.07% 76.79% 11.23% 58.26% 321.77% -88.15% -
  Horiz. % -12.55% 155.56% 87.99% 79.11% 49.99% 11.85% 100.00%
Tax -916 -3,246 -2,374 -2,262 -1,740 -1,330 -5,340 -71.33%
  QoQ % 71.78% -36.69% -4.98% -30.00% -30.83% 75.09% -
  Horiz. % 17.15% 60.79% 44.47% 42.36% 32.58% 24.91% 100.00%
NP -1,792 7,609 3,765 3,258 1,748 -503 1,638 -
  QoQ % -123.55% 102.08% 15.57% 86.38% 447.51% -130.71% -
  Horiz. % -109.40% 464.53% 229.87% 198.90% 106.72% -30.71% 100.00%
NP to SH -1,788 7,937 3,784 3,286 1,752 -498 1,638 -
  QoQ % -122.53% 109.75% 15.16% 87.56% 451.81% -130.40% -
  Horiz. % -109.16% 484.55% 231.01% 200.61% 106.96% -30.40% 100.00%
Tax Rate - % 29.90 % 38.68 % 40.98 % 49.89 % 160.82 % 76.53 % -
  QoQ % 0.00% -22.70% -5.61% -17.86% -68.98% 110.14% -
  Horiz. % 0.00% 39.07% 50.54% 53.55% 65.19% 210.14% 100.00%
Total Cost 59,144 57,611 38,642 37,916 30,760 26,668 112,206 -36.48%
  QoQ % 2.66% 49.09% 1.92% 23.26% 15.34% -76.23% -
  Horiz. % 52.71% 51.34% 34.44% 33.79% 27.41% 23.77% 100.00%
Net Worth 58,557 58,561 53,837 52,744 51,037 50,360 51,744 9.16%
  QoQ % -0.01% 8.77% 2.07% 3.34% 1.34% -2.67% -
  Horiz. % 113.17% 113.18% 104.05% 101.93% 98.63% 97.33% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
Net Worth 58,557 58,561 53,837 52,744 51,037 50,360 51,744 9.16%
  QoQ % -0.01% 8.77% 2.07% 3.34% 1.34% -2.67% -
  Horiz. % 113.17% 113.18% 104.05% 101.93% 98.63% 97.33% 100.00%
NOSH 212,857 209,973 210,222 210,641 208,571 207,500 210,000 0.96%
  QoQ % 1.37% -0.12% -0.20% 0.99% 0.52% -1.19% -
  Horiz. % 101.36% 99.99% 100.11% 100.31% 99.32% 98.81% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
NP Margin -3.12 % 11.67 % 8.88 % 7.91 % 5.38 % -1.92 % 1.44 % -
  QoQ % -126.74% 31.42% 12.26% 47.03% 380.21% -233.33% -
  Horiz. % -216.67% 810.42% 616.67% 549.31% 373.61% -133.33% 100.00%
ROE -3.05 % 13.55 % 7.03 % 6.23 % 3.43 % -0.99 % 3.17 % -
  QoQ % -122.51% 92.75% 12.84% 81.63% 446.46% -131.23% -
  Horiz. % -96.21% 427.44% 221.77% 196.53% 108.20% -31.23% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
RPS 26.94 31.06 20.17 19.55 15.59 12.61 54.21 -39.08%
  QoQ % -13.26% 53.99% 3.17% 25.40% 23.63% -76.74% -
  Horiz. % 49.70% 57.30% 37.21% 36.06% 28.76% 23.26% 100.00%
EPS -0.84 3.78 1.80 1.56 0.84 -0.24 0.78 -
  QoQ % -122.22% 110.00% 15.38% 85.71% 450.00% -130.77% -
  Horiz. % -107.69% 484.62% 230.77% 200.00% 107.69% -30.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2751 0.2789 0.2561 0.2504 0.2447 0.2427 0.2464 8.12%
  QoQ % -1.36% 8.90% 2.28% 2.33% 0.82% -1.50% -
  Horiz. % 111.65% 113.19% 103.94% 101.62% 99.31% 98.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
RPS 18.64 21.19 13.78 13.38 10.56 8.50 36.99 -38.47%
  QoQ % -12.03% 53.77% 2.99% 26.70% 24.24% -77.02% -
  Horiz. % 50.39% 57.29% 37.25% 36.17% 28.55% 22.98% 100.00%
EPS -0.58 2.58 1.23 1.07 0.57 -0.16 0.53 -
  QoQ % -122.48% 109.76% 14.95% 87.72% 456.25% -130.19% -
  Horiz. % -109.43% 486.79% 232.08% 201.89% 107.55% -30.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1903 0.1903 0.1749 0.1714 0.1658 0.1636 0.1681 9.19%
  QoQ % 0.00% 8.81% 2.04% 3.38% 1.34% -2.68% -
  Horiz. % 113.21% 113.21% 104.05% 101.96% 98.63% 97.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 30/01/14 -
Price 0.3000 0.2500 0.2750 0.6500 0.6850 0.7850 0.6200 -
P/RPS 1.11 0.80 1.36 3.33 4.39 0.00 1.14 -1.87%
  QoQ % 38.75% -41.18% -59.16% -24.15% 0.00% 0.00% -
  Horiz. % 97.37% 70.18% 119.30% 292.11% 385.09% 0.00% 100.00%
P/EPS -35.71 6.61 15.28 41.67 81.55 0.00 79.49 -
  QoQ % -640.24% -56.74% -63.33% -48.90% 0.00% 0.00% -
  Horiz. % -44.92% 8.32% 19.22% 52.42% 102.59% 0.00% 100.00%
EY -2.80 15.12 6.55 2.40 1.23 0.00 1.26 -
  QoQ % -118.52% 130.84% 172.92% 95.12% 0.00% 0.00% -
  Horiz. % -222.22% 1,200.00% 519.84% 190.48% 97.62% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.09 0.90 1.07 2.60 2.80 3.24 2.52 -44.79%
  QoQ % 21.11% -15.89% -58.85% -7.14% -13.58% 28.57% -
  Horiz. % 43.25% 35.71% 42.46% 103.17% 111.11% 128.57% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
Date 26/08/15 29/05/15 12/02/15 28/11/14 28/08/14 30/05/14 27/03/14 -
Price 0.3050 0.3000 0.2600 0.2600 0.6350 0.7150 0.8150 -
P/RPS 1.13 0.97 1.29 1.33 4.07 0.00 1.50 -18.19%
  QoQ % 16.49% -24.81% -3.01% -67.32% 0.00% 0.00% -
  Horiz. % 75.33% 64.67% 86.00% 88.67% 271.33% 0.00% 100.00%
P/EPS -36.31 7.94 14.44 16.67 75.60 0.00 104.49 -
  QoQ % -557.30% -45.01% -13.38% -77.95% 0.00% 0.00% -
  Horiz. % -34.75% 7.60% 13.82% 15.95% 72.35% 0.00% 100.00%
EY -2.75 12.60 6.92 6.00 1.32 0.00 0.96 -
  QoQ % -121.83% 82.08% 15.33% 354.55% 0.00% 0.00% -
  Horiz. % -286.46% 1,312.50% 720.83% 625.00% 137.50% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.11 1.08 1.02 1.04 2.60 2.95 3.31 -53.90%
  QoQ % 2.78% 5.88% -1.92% -60.00% -11.86% -10.88% -
  Horiz. % 33.53% 32.63% 30.82% 31.42% 78.55% 89.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS