[ACME] QoQ Quarter Result on 2019-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 5,837 7,063 6,421 5,593 4,457 7,585 8,551 -22.46% QoQ % -17.36% 10.00% 14.80% 25.49% -41.24% -11.30% - Horiz. % 68.26% 82.60% 75.09% 65.41% 52.12% 88.70% 100.00%
PBT -1,454 -25 213 187 -2,584 1,718 1,185 - QoQ % -5,716.00% -111.74% 13.90% 107.24% -250.41% 44.98% - Horiz. % -122.70% -2.11% 17.97% 15.78% -218.06% 144.98% 100.00%
Tax 437 -146 320 -105 9,116 -447 -135 - QoQ % 399.32% -145.62% 404.76% -101.15% 2,139.37% -231.11% - Horiz. % -323.70% 108.15% -237.04% 77.78% -6,752.59% 331.11% 100.00%
NP -1,017 -171 533 82 6,532 1,271 1,050 - QoQ % -494.74% -132.08% 550.00% -98.74% 413.93% 21.05% - Horiz. % -96.86% -16.29% 50.76% 7.81% 622.10% 121.05% 100.00%
NP to SH -1,017 -171 533 82 6,532 1,271 1,049 - QoQ % -494.74% -132.08% 550.00% -98.74% 413.93% 21.16% - Horiz. % -96.95% -16.30% 50.81% 7.82% 622.69% 121.16% 100.00%
Tax Rate - % - % -150.23 % 56.15 % - % 26.02 % 11.39 % - QoQ % 0.00% 0.00% -367.55% 0.00% 0.00% 128.45% - Horiz. % 0.00% 0.00% -1,318.96% 492.98% 0.00% 228.45% 100.00%
Total Cost 6,854 7,234 5,888 5,511 -2,075 6,314 7,501 -5.83% QoQ % -5.25% 22.86% 6.84% 365.59% -132.86% -15.82% - Horiz. % 91.37% 96.44% 78.50% 73.47% -27.66% 84.18% 100.00%
Net Worth 79,085 78,253 80,490 80,490 7,927,204 72,947 71,682 6.76% QoQ % 1.06% -2.78% 0.00% -98.98% 10,766.96% 1.76% - Horiz. % 110.33% 109.17% 112.29% 112.29% 11,058.71% 101.76% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 79,085 78,253 80,490 80,490 7,927,204 72,947 71,682 6.76% QoQ % 1.06% -2.78% 0.00% -98.98% 10,766.96% 1.76% - Horiz. % 110.33% 109.17% 112.29% 112.29% 11,058.71% 101.76% 100.00%
NOSH 232,604 230,156 229,974 229,974 229,974 229,974 229,974 0.76% QoQ % 1.06% 0.08% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.14% 100.08% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -17.42 % -2.42 % 8.30 % 1.47 % 146.56 % 16.76 % 12.28 % - QoQ % -619.83% -129.16% 464.63% -99.00% 774.46% 36.48% - Horiz. % -141.86% -19.71% 67.59% 11.97% 1,193.49% 136.48% 100.00%
ROE -1.29 % -0.22 % 0.66 % 0.10 % 0.08 % 1.74 % 1.46 % - QoQ % -486.36% -133.33% 560.00% 25.00% -95.40% 19.18% - Horiz. % -88.36% -15.07% 45.21% 6.85% 5.48% 119.18% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.51 3.07 2.79 2.43 1.94 3.30 3.72 -23.05% QoQ % -18.24% 10.04% 14.81% 25.26% -41.21% -11.29% - Horiz. % 67.47% 82.53% 75.00% 65.32% 52.15% 88.71% 100.00%
EPS -0.44 -0.07 0.23 0.04 2.84 0.61 0.50 - QoQ % -528.57% -130.43% 475.00% -98.59% 365.57% 22.00% - Horiz. % -88.00% -14.00% 46.00% 8.00% 568.00% 122.00% 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 0.3400 0.3400 0.3500 0.3500 34.4700 0.3172 0.3117 5.96% QoQ % 0.00% -2.86% 0.00% -98.98% 10,766.96% 1.76% - Horiz. % 109.08% 109.08% 112.29% 112.29% 11,058.71% 101.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1.90 2.30 2.09 1.82 1.45 2.46 2.78 -22.39% QoQ % -17.39% 10.05% 14.84% 25.52% -41.06% -11.51% - Horiz. % 68.35% 82.73% 75.18% 65.47% 52.16% 88.49% 100.00%
EPS -0.33 -0.06 0.17 0.03 2.12 0.41 0.34 - QoQ % -450.00% -135.29% 466.67% -98.58% 417.07% 20.59% - Horiz. % -97.06% -17.65% 50.00% 8.82% 623.53% 120.59% 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 0.2570 0.2543 0.2615 0.2615 25.7586 0.2370 0.2329 6.78% QoQ % 1.06% -2.75% 0.00% -98.98% 10,768.61% 1.76% - Horiz. % 110.35% 109.19% 112.28% 112.28% 11,059.94% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.1800 0.2900 0.2400 0.2500 0.2500 0.2900 0.3000 -
P/RPS 7.17 9.45 8.60 10.28 12.90 8.79 8.07 -7.57% QoQ % -24.13% 9.88% -16.34% -20.31% 46.76% 8.92% - Horiz. % 88.85% 117.10% 106.57% 127.39% 159.85% 108.92% 100.00%
P/EPS -41.17 -390.32 103.55 701.14 8.80 52.47 65.77 - QoQ % 89.45% -476.94% -85.23% 7,867.50% -83.23% -20.22% - Horiz. % -62.60% -593.46% 157.44% 1,066.05% 13.38% 79.78% 100.00%
EY -2.43 -0.26 0.97 0.14 11.36 1.91 1.52 - QoQ % -834.62% -126.80% 592.86% -98.77% 494.76% 25.66% - Horiz. % -159.87% -17.11% 63.82% 9.21% 747.37% 125.66% 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 0.53 0.85 0.69 0.71 0.01 0.91 0.96 -32.68% QoQ % -37.65% 23.19% -2.82% 7,000.00% -98.90% -5.21% - Horiz. % 55.21% 88.54% 71.88% 73.96% 1.04% 94.79% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 27/02/20 14/11/19 30/08/19 30/05/19 18/02/19 19/11/18 -
Price 0.1700 0.2350 0.2200 0.2600 0.2300 0.2300 0.2400 -
P/RPS 6.77 7.66 7.88 10.69 11.87 6.97 6.45 3.28% QoQ % -11.62% -2.79% -26.29% -9.94% 70.30% 8.06% - Horiz. % 104.96% 118.76% 122.17% 165.74% 184.03% 108.06% 100.00%
P/EPS -38.88 -316.30 94.92 729.19 8.10 41.62 52.62 - QoQ % 87.71% -433.23% -86.98% 8,902.35% -80.54% -20.90% - Horiz. % -73.89% -601.10% 180.39% 1,385.77% 15.39% 79.10% 100.00%
EY -2.57 -0.32 1.05 0.14 12.35 2.40 1.90 - QoQ % -703.12% -130.48% 650.00% -98.87% 414.58% 26.32% - Horiz. % -135.26% -16.84% 55.26% 7.37% 650.00% 126.32% 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 0.50 0.69 0.63 0.74 0.01 0.73 0.77 -24.99% QoQ % -27.54% 9.52% -14.86% 7,300.00% -98.63% -5.19% - Horiz. % 64.94% 89.61% 81.82% 96.10% 1.30% 94.81% 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
ACME_Qtr Report.pdf 
