Highlights

[ACME] QoQ Annualized Quarter Result on 2012-10-31 [#3]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 27-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     -5.48%    YoY -     251.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 10,324 31,372 31,372 32,053 31,588 28,308 45,960 -69.82%
  QoQ % -67.09% 0.00% -2.13% 1.47% 11.59% -38.41% -
  Horiz. % 22.46% 68.26% 68.26% 69.74% 68.73% 61.59% 100.00%
PBT -1,524 1,477 1,477 2,470 2,686 2,052 -7,531 -72.24%
  QoQ % -203.18% 0.00% -40.22% -8.02% 30.90% 127.25% -
  Horiz. % 20.24% -19.61% -19.61% -32.81% -35.67% -27.25% 100.00%
Tax -120 -656 -656 -710 -824 -648 1,339 -
  QoQ % 81.71% 0.00% 7.69% 13.75% -27.16% -148.39% -
  Horiz. % -8.96% -48.99% -48.99% -53.07% -61.54% -48.39% 100.00%
NP -1,644 821 821 1,760 1,862 1,404 -6,192 -65.49%
  QoQ % -300.24% 0.00% -53.35% -5.48% 32.62% 122.67% -
  Horiz. % 26.55% -13.26% -13.26% -28.42% -30.07% -22.67% 100.00%
NP to SH -1,644 821 821 1,760 1,862 1,404 -6,192 -65.49%
  QoQ % -300.24% 0.00% -53.35% -5.48% 32.62% 122.67% -
  Horiz. % 26.55% -13.26% -13.26% -28.42% -30.07% -22.67% 100.00%
Tax Rate - % 44.41 % 44.41 % 28.76 % 30.68 % 31.58 % - % -
  QoQ % 0.00% 0.00% 54.42% -6.26% -2.85% 0.00% -
  Horiz. % 0.00% 140.63% 140.63% 91.07% 97.15% 100.00% -
Total Cost 11,968 30,551 30,551 30,293 29,726 26,904 52,152 -69.30%
  QoQ % -60.83% 0.00% 0.85% 1.91% 10.49% -48.41% -
  Horiz. % 22.95% 58.58% 58.58% 58.09% 57.00% 51.59% 100.00%
Net Worth 49,957 51,596 51,528 51,878 51,987 50,151 50,595 -1.01%
  QoQ % -3.18% 0.13% -0.67% -0.21% 3.66% -0.88% -
  Horiz. % 98.74% 101.98% 101.84% 102.53% 102.75% 99.12% 100.00%
Dividend
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 49,957 51,596 51,528 51,878 51,987 50,151 50,595 -1.01%
  QoQ % -3.18% 0.13% -0.67% -0.21% 3.66% -0.88% -
  Horiz. % 98.74% 101.98% 101.84% 102.53% 102.75% 99.12% 100.00%
NOSH 205,499 210,512 210,232 209,523 211,590 206,470 209,765 -1.63%
  QoQ % -2.38% 0.13% 0.34% -0.98% 2.48% -1.57% -
  Horiz. % 97.97% 100.36% 100.22% 99.88% 100.87% 98.43% 100.00%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -15.92 % 2.62 % 2.62 % 5.49 % 5.89 % 4.96 % -13.47 % 14.35%
  QoQ % -707.63% 0.00% -52.28% -6.79% 18.75% 136.82% -
  Horiz. % 118.19% -19.45% -19.45% -40.76% -43.73% -36.82% 100.00%
ROE -3.29 % 1.59 % 1.59 % 3.39 % 3.58 % 2.80 % -12.24 % -65.14%
  QoQ % -306.92% 0.00% -53.10% -5.31% 27.86% 122.88% -
  Horiz. % 26.88% -12.99% -12.99% -27.70% -29.25% -22.88% 100.00%
Per Share
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 5.02 14.90 14.92 15.30 14.93 13.71 21.91 -69.34%
  QoQ % -66.31% -0.13% -2.48% 2.48% 8.90% -37.43% -
  Horiz. % 22.91% 68.01% 68.10% 69.83% 68.14% 62.57% 100.00%
EPS -0.80 0.39 0.39 0.84 0.88 0.68 -2.95 -64.90%
  QoQ % -305.13% 0.00% -53.57% -4.55% 29.41% 123.05% -
  Horiz. % 27.12% -13.22% -13.22% -28.47% -29.83% -23.05% 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 0.2431 0.2451 0.2451 0.2476 0.2457 0.2429 0.2412 0.63%
  QoQ % -0.82% 0.00% -1.01% 0.77% 1.15% 0.70% -
  Horiz. % 100.79% 101.62% 101.62% 102.65% 101.87% 100.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,758
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 4.15 12.61 12.61 12.89 12.70 11.38 18.48 -69.82%
  QoQ % -67.09% 0.00% -2.17% 1.50% 11.60% -38.42% -
  Horiz. % 22.46% 68.24% 68.24% 69.75% 68.72% 61.58% 100.00%
EPS -0.66 0.33 0.33 0.71 0.75 0.56 -2.49 -65.53%
  QoQ % -300.00% 0.00% -53.52% -5.33% 33.93% 122.49% -
  Horiz. % 26.51% -13.25% -13.25% -28.51% -30.12% -22.49% 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 0.2008 0.2074 0.2071 0.2085 0.2090 0.2016 0.2034 -1.03%
  QoQ % -3.18% 0.14% -0.67% -0.24% 3.67% -0.88% -
  Horiz. % 98.72% 101.97% 101.82% 102.51% 102.75% 99.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.2250 0.2400 0.2650 0.2800 0.2900 0.2600 0.3000 -
P/RPS 4.48 1.61 1.78 1.83 1.94 1.90 1.37 158.69%
  QoQ % 178.26% -9.55% -2.73% -5.67% 2.11% 38.69% -
  Horiz. % 327.01% 117.52% 129.93% 133.58% 141.61% 138.69% 100.00%
P/EPS -28.13 61.54 67.86 33.33 32.95 38.24 -10.16 126.36%
  QoQ % -145.71% -9.31% 103.60% 1.15% -13.83% 476.38% -
  Horiz. % 276.87% -605.71% -667.91% -328.05% -324.31% -376.38% 100.00%
EY -3.56 1.62 1.47 3.00 3.03 2.62 -9.84 -55.76%
  QoQ % -319.75% 10.20% -51.00% -0.99% 15.65% 126.63% -
  Horiz. % 36.18% -16.46% -14.94% -30.49% -30.79% -26.63% 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 0.93 0.98 1.08 1.13 1.18 1.07 1.24 -20.61%
  QoQ % -5.10% -9.26% -4.42% -4.24% 10.28% -13.71% -
  Horiz. % 75.00% 79.03% 87.10% 91.13% 95.16% 86.29% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/06/13 - 28/03/13 27/12/12 27/09/12 28/06/12 29/03/12 -
Price 0.2900 0.0000 0.2350 0.2800 0.2800 0.3000 0.2800 -
P/RPS 5.77 0.00 1.57 1.83 1.88 2.19 1.28 234.66%
  QoQ % 0.00% 0.00% -14.21% -2.66% -14.16% 71.09% -
  Horiz. % 450.78% 0.00% 122.66% 142.97% 146.88% 171.09% 100.00%
P/EPS -36.25 0.00 60.18 33.33 31.82 44.12 -9.49 193.03%
  QoQ % 0.00% 0.00% 80.56% 4.75% -27.88% 564.91% -
  Horiz. % 381.98% -0.00% -634.14% -351.21% -335.30% -464.91% 100.00%
EY -2.76 0.00 1.66 3.00 3.14 2.27 -10.54 -65.87%
  QoQ % 0.00% 0.00% -44.67% -4.46% 38.33% 121.54% -
  Horiz. % 26.19% -0.00% -15.75% -28.46% -29.79% -21.54% 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 1.19 0.00 0.96 1.13 1.14 1.24 1.16 2.07%
  QoQ % 0.00% 0.00% -15.04% -0.88% -8.06% 6.90% -
  Horiz. % 102.59% 0.00% 82.76% 97.41% 98.28% 106.90% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers