Highlights

[ACME] QoQ Cumulative Quarter Result on 2012-04-30 [#1]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 30-Apr-2012  [#1]
Profit Trend QoQ -     105.67%    YoY -     328.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 31,372 24,040 15,794 7,077 45,960 39,931 31,158 0.46%
  QoQ % 30.50% 52.21% 123.17% -84.60% 15.10% 28.16% -
  Horiz. % 100.69% 77.16% 50.69% 22.71% 147.51% 128.16% 100.00%
PBT 1,477 1,853 1,343 513 -7,531 -1,015 277 203.67%
  QoQ % -20.29% 37.97% 161.79% 106.81% -641.97% -466.43% -
  Horiz. % 533.21% 668.95% 484.84% 185.20% -2,718.77% -366.43% 100.00%
Tax -656 -533 -412 -162 1,339 145 -126 198.89%
  QoQ % -23.08% -29.37% -154.32% -112.10% 823.45% 215.08% -
  Horiz. % 520.63% 423.02% 326.98% 128.57% -1,062.70% -115.08% 100.00%
NP 821 1,320 931 351 -6,192 -870 151 207.62%
  QoQ % -37.80% 41.78% 165.24% 105.67% -611.72% -676.16% -
  Horiz. % 543.71% 874.17% 616.56% 232.45% -4,100.66% -576.16% 100.00%
NP to SH 821 1,320 931 351 -6,192 -870 151 207.62%
  QoQ % -37.80% 41.78% 165.24% 105.67% -611.72% -676.16% -
  Horiz. % 543.71% 874.17% 616.56% 232.45% -4,100.66% -576.16% 100.00%
Tax Rate 44.41 % 28.76 % 30.68 % 31.58 % - % - % 45.49 % -1.58%
  QoQ % 54.42% -6.26% -2.85% 0.00% 0.00% 0.00% -
  Horiz. % 97.63% 63.22% 67.44% 69.42% 0.00% 0.00% 100.00%
Total Cost 30,551 22,720 14,863 6,726 52,152 40,801 31,007 -0.98%
  QoQ % 34.47% 52.86% 120.98% -87.10% 27.82% 31.59% -
  Horiz. % 98.53% 73.27% 47.93% 21.69% 168.19% 131.59% 100.00%
Net Worth 51,528 51,878 51,987 50,151 50,595 56,613 58,588 -8.17%
  QoQ % -0.67% -0.21% 3.66% -0.88% -10.63% -3.37% -
  Horiz. % 87.95% 88.55% 88.73% 85.60% 86.36% 96.63% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 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
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 51,528 51,878 51,987 50,151 50,595 56,613 58,588 -8.17%
  QoQ % -0.67% -0.21% 3.66% -0.88% -10.63% -3.37% -
  Horiz. % 87.95% 88.55% 88.73% 85.60% 86.36% 96.63% 100.00%
NOSH 210,232 209,523 211,590 206,470 209,765 212,195 215,714 -1.69%
  QoQ % 0.34% -0.98% 2.48% -1.57% -1.14% -1.63% -
  Horiz. % 97.46% 97.13% 98.09% 95.71% 97.24% 98.37% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 2.62 % 5.49 % 5.89 % 4.96 % -13.47 % -2.18 % 0.48 % 208.42%
  QoQ % -52.28% -6.79% 18.75% 136.82% -517.89% -554.17% -
  Horiz. % 545.83% 1,143.75% 1,227.08% 1,033.33% -2,806.25% -454.17% 100.00%
ROE 1.59 % 2.54 % 1.79 % 0.70 % -12.24 % -1.54 % 0.26 % 232.58%
  QoQ % -37.40% 41.90% 155.71% 105.72% -694.81% -692.31% -
  Horiz. % 611.54% 976.92% 688.46% 269.23% -4,707.69% -592.31% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 14.92 11.47 7.46 3.43 21.91 18.82 14.44 2.19%
  QoQ % 30.08% 53.75% 117.49% -84.35% 16.42% 30.33% -
  Horiz. % 103.32% 79.43% 51.66% 23.75% 151.73% 130.33% 100.00%
EPS 0.39 0.63 0.44 0.17 -2.95 -0.41 0.07 212.64%
  QoQ % -38.10% 43.18% 158.82% 105.76% -619.51% -685.71% -
  Horiz. % 557.14% 900.00% 628.57% 242.86% -4,214.29% -585.71% 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 0.2451 0.2476 0.2457 0.2429 0.2412 0.2668 0.2716 -6.59%
  QoQ % -1.01% 0.77% 1.15% 0.70% -9.60% -1.77% -
  Horiz. % 90.24% 91.16% 90.46% 89.43% 88.81% 98.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 10.19 7.81 5.13 2.30 14.93 12.98 10.12 0.46%
  QoQ % 30.47% 52.24% 123.04% -84.59% 15.02% 28.26% -
  Horiz. % 100.69% 77.17% 50.69% 22.73% 147.53% 128.26% 100.00%
EPS 0.27 0.43 0.30 0.11 -2.01 -0.28 0.05 206.23%
  QoQ % -37.21% 43.33% 172.73% 105.47% -617.86% -660.00% -
  Horiz. % 540.00% 860.00% 600.00% 220.00% -4,020.00% -560.00% 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 0.1674 0.1686 0.1689 0.1630 0.1644 0.1840 0.1904 -8.19%
  QoQ % -0.71% -0.18% 3.62% -0.85% -10.65% -3.36% -
  Horiz. % 87.92% 88.55% 88.71% 85.61% 86.34% 96.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.2650 0.2800 0.2900 0.2600 0.3000 0.3200 0.9900 -
P/RPS 1.78 2.44 3.89 7.59 1.37 1.70 6.85 -59.11%
  QoQ % -27.05% -37.28% -48.75% 454.01% -19.41% -75.18% -
  Horiz. % 25.99% 35.62% 56.79% 110.80% 20.00% 24.82% 100.00%
P/EPS 67.86 44.44 65.91 152.94 -10.16 -78.05 1,414.29 -86.67%
  QoQ % 52.70% -32.57% -56.90% 1,605.32% 86.98% -105.52% -
  Horiz. % 4.80% 3.14% 4.66% 10.81% -0.72% -5.52% 100.00%
EY 1.47 2.25 1.52 0.65 -9.84 -1.28 0.07 654.18%
  QoQ % -34.67% 48.03% 133.85% 106.61% -668.75% -1,928.57% -
  Horiz. % 2,100.00% 3,214.29% 2,171.43% 928.57% -14,057.14% -1,828.57% 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 1.08 1.13 1.18 1.07 1.24 1.20 3.65 -55.43%
  QoQ % -4.42% -4.24% 10.28% -13.71% 3.33% -67.12% -
  Horiz. % 29.59% 30.96% 32.33% 29.32% 33.97% 32.88% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 27/12/12 27/09/12 28/06/12 29/03/12 28/12/11 30/09/11 -
Price 0.2350 0.2800 0.2800 0.3000 0.2800 0.2900 0.3300 -
P/RPS 1.57 2.44 3.75 8.75 1.28 1.54 2.28 -21.93%
  QoQ % -35.66% -34.93% -57.14% 583.59% -16.88% -32.46% -
  Horiz. % 68.86% 107.02% 164.47% 383.77% 56.14% 67.54% 100.00%
P/EPS 60.18 44.44 63.64 176.47 -9.49 -70.73 471.43 -74.49%
  QoQ % 35.42% -30.17% -63.94% 1,959.54% 86.58% -115.00% -
  Horiz. % 12.77% 9.43% 13.50% 37.43% -2.01% -15.00% 100.00%
EY 1.66 2.25 1.57 0.57 -10.54 -1.41 0.21 294.34%
  QoQ % -26.22% 43.31% 175.44% 105.41% -647.52% -771.43% -
  Horiz. % 790.48% 1,071.43% 747.62% 271.43% -5,019.05% -671.43% 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 0.96 1.13 1.14 1.24 1.16 1.09 1.22 -14.71%
  QoQ % -15.04% -0.88% -8.06% 6.90% 6.42% -10.66% -
  Horiz. % 78.69% 92.62% 93.44% 101.64% 95.08% 89.34% 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
 
 

491  274  651  1039 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.075+0.005 
 KANGER 0.180.00 
 HIAPTEK 0.275-0.005 
 TNLOGIS 0.94+0.105 
 NETX 0.15+0.005 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.05-0.09 

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