[ACME] QoQ Cumulative Quarter Result on 2015-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 19,298 9,893 78,429 48,920 26,722 14,338 65,220 -55.50% QoQ % 95.07% -87.39% 60.32% 83.07% 86.37% -78.02% - Horiz. % 29.59% 15.17% 120.25% 75.01% 40.97% 21.98% 100.00%
PBT -4,388 596 4,802 2,347 364 -219 10,855 - QoQ % -836.24% -87.59% 104.60% 544.78% 266.21% -102.02% - Horiz. % -40.42% 5.49% 44.24% 21.62% 3.35% -2.02% 100.00%
Tax 19 -106 -1,750 -835 -303 -229 -3,246 - QoQ % 117.92% 93.94% -109.58% -175.58% -32.31% 92.95% - Horiz. % -0.59% 3.27% 53.91% 25.72% 9.33% 7.05% 100.00%
NP -4,369 490 3,052 1,512 61 -448 7,609 - QoQ % -991.63% -83.94% 101.85% 2,378.69% 113.62% -105.89% - Horiz. % -57.42% 6.44% 40.11% 19.87% 0.80% -5.89% 100.00%
NP to SH -4,346 490 3,130 1,514 62 -447 7,937 - QoQ % -986.94% -84.35% 106.74% 2,341.94% 113.87% -105.63% - Horiz. % -54.76% 6.17% 39.44% 19.08% 0.78% -5.63% 100.00%
Tax Rate - % 17.79 % 36.44 % 35.58 % 83.24 % - % 29.90 % - QoQ % 0.00% -51.18% 2.42% -57.26% 0.00% 0.00% - Horiz. % 0.00% 59.50% 121.87% 119.00% 278.39% 0.00% 100.00%
Total Cost 23,667 9,403 75,377 47,408 26,661 14,786 57,611 -44.65% QoQ % 151.70% -87.53% 59.00% 77.82% 80.31% -74.33% - Horiz. % 41.08% 16.32% 130.84% 82.29% 46.28% 25.67% 100.00%
Net Worth 56,829 62,656 61,436 59,824 57,350 58,557 58,561 -1.98% QoQ % -9.30% 1.99% 2.70% 4.31% -2.06% -0.01% - Horiz. % 97.04% 106.99% 104.91% 102.16% 97.93% 99.99% 100.00%
Dividend 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 56,829 62,656 61,436 59,824 57,350 58,557 58,561 -1.98% QoQ % -9.30% 1.99% 2.70% 4.31% -2.06% -0.01% - Horiz. % 97.04% 106.99% 104.91% 102.16% 97.93% 99.99% 100.00%
NOSH 209,704 213,043 209,109 210,277 206,666 212,857 209,973 -0.09% QoQ % -1.57% 1.88% -0.56% 1.75% -2.91% 1.37% - Horiz. % 99.87% 101.46% 99.59% 100.14% 98.43% 101.37% 100.00%
Ratio Analysis 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -22.64 % 4.95 % 3.89 % 3.09 % 0.23 % -3.12 % 11.67 % - QoQ % -557.37% 27.25% 25.89% 1,243.48% 107.37% -126.74% - Horiz. % -194.00% 42.42% 33.33% 26.48% 1.97% -26.74% 100.00%
ROE -7.65 % 0.78 % 5.09 % 2.53 % 0.11 % -0.76 % 13.55 % - QoQ % -1,080.77% -84.68% 101.19% 2,200.00% 114.47% -105.61% - Horiz. % -56.46% 5.76% 37.56% 18.67% 0.81% -5.61% 100.00%
Per Share 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.20 4.64 37.51 23.26 12.93 6.74 31.06 -55.47% QoQ % 98.28% -87.63% 61.26% 79.89% 91.84% -78.30% - Horiz. % 29.62% 14.94% 120.77% 74.89% 41.63% 21.70% 100.00%
EPS -2.07 0.23 1.49 0.72 0.03 -0.21 3.78 - QoQ % -1,000.00% -84.56% 106.94% 2,300.00% 114.29% -105.56% - Horiz. % -54.76% 6.08% 39.42% 19.05% 0.79% -5.56% 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 0.2710 0.2941 0.2938 0.2845 0.2775 0.2751 0.2789 -1.89% QoQ % -7.85% 0.10% 3.27% 2.52% 0.87% -1.36% - Horiz. % 97.17% 105.45% 105.34% 102.01% 99.50% 98.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.27 3.21 25.48 15.90 8.68 4.66 21.19 -55.50% QoQ % 95.33% -87.40% 60.25% 83.18% 86.27% -78.01% - Horiz. % 29.59% 15.15% 120.25% 75.04% 40.96% 21.99% 100.00%
EPS -1.41 0.16 1.02 0.49 0.02 -0.15 2.58 - QoQ % -981.25% -84.31% 108.16% 2,350.00% 113.33% -105.81% - Horiz. % -54.65% 6.20% 39.53% 18.99% 0.78% -5.81% 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 0.1847 0.2036 0.1996 0.1944 0.1864 0.1903 0.1903 -1.97% QoQ % -9.28% 2.00% 2.67% 4.29% -2.05% 0.00% - Horiz. % 97.06% 106.99% 104.89% 102.15% 97.95% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.2300 0.2600 0.3000 0.3000 0.3200 0.3000 0.2500 -
P/RPS 2.50 5.60 0.80 1.29 2.47 4.45 0.80 113.30% QoQ % -55.36% 600.00% -37.98% -47.77% -44.49% 456.25% - Horiz. % 312.50% 700.00% 100.00% 161.25% 308.75% 556.25% 100.00%
P/EPS -11.10 113.04 20.04 41.67 1,066.67 -142.86 6.61 - QoQ % -109.82% 464.07% -51.91% -96.09% 846.65% -2,261.27% - Horiz. % -167.93% 1,710.14% 303.18% 630.41% 16,137.22% -2,161.27% 100.00%
EY -9.01 0.88 4.99 2.40 0.09 -0.70 15.12 - QoQ % -1,123.86% -82.36% 107.92% 2,566.67% 112.86% -104.63% - Horiz. % -59.59% 5.82% 33.00% 15.87% 0.60% -4.63% 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 0.85 0.88 1.02 1.05 1.15 1.09 0.90 -3.73% QoQ % -3.41% -13.73% -2.86% -8.70% 5.50% 21.11% - Horiz. % 94.44% 97.78% 113.33% 116.67% 127.78% 121.11% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 26/08/16 26/05/16 26/02/16 25/11/15 26/08/15 29/05/15 -
Price 0.2300 0.2800 0.2800 0.3050 0.3000 0.3050 0.3000 -
P/RPS 2.50 6.03 0.75 1.31 2.32 4.53 0.97 87.66% QoQ % -58.54% 704.00% -42.75% -43.53% -48.79% 367.01% - Horiz. % 257.73% 621.65% 77.32% 135.05% 239.18% 467.01% 100.00%
P/EPS -11.10 121.74 18.71 42.36 1,000.00 -145.24 7.94 - QoQ % -109.12% 550.67% -55.83% -95.76% 788.52% -1,929.22% - Horiz. % -139.80% 1,533.25% 235.64% 533.50% 12,594.46% -1,829.22% 100.00%
EY -9.01 0.82 5.35 2.36 0.10 -0.69 12.60 - QoQ % -1,198.78% -84.67% 126.69% 2,260.00% 114.49% -105.48% - Horiz. % -71.51% 6.51% 42.46% 18.73% 0.79% -5.48% 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 0.85 0.95 0.95 1.07 1.08 1.11 1.08 -14.72% QoQ % -10.53% 0.00% -11.21% -0.93% -2.70% 2.78% - Horiz. % 78.70% 87.96% 87.96% 99.07% 100.00% 102.78% 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
AHB - Notes Q3 16.pdf 
