[ACME] QoQ Quarter Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 6,421 5,593 4,457 7,585 8,551 6,136 7,913 -12.99% QoQ % 14.80% 25.49% -41.24% -11.30% 39.36% -22.46% - Horiz. % 81.14% 70.68% 56.33% 95.85% 108.06% 77.54% 100.00%
PBT 213 187 -2,584 1,718 1,185 848 568 -47.97% QoQ % 13.90% 107.24% -250.41% 44.98% 39.74% 49.30% - Horiz. % 37.50% 32.92% -454.93% 302.46% 208.63% 149.30% 100.00%
Tax 320 -105 9,116 -447 -135 -218 -700 - QoQ % 404.76% -101.15% 2,139.37% -231.11% 38.07% 68.86% - Horiz. % -45.71% 15.00% -1,302.29% 63.86% 19.29% 31.14% 100.00%
NP 533 82 6,532 1,271 1,050 630 -132 - QoQ % 550.00% -98.74% 413.93% 21.05% 66.67% 577.27% - Horiz. % -403.79% -62.12% -4,948.48% -962.88% -795.45% -477.27% 100.00%
NP to SH 533 82 6,532 1,271 1,049 631 -130 - QoQ % 550.00% -98.74% 413.93% 21.16% 66.24% 585.38% - Horiz. % -410.00% -63.08% -5,024.62% -977.69% -806.92% -485.38% 100.00%
Tax Rate -150.23 % 56.15 % - % 26.02 % 11.39 % 25.71 % 123.24 % - QoQ % -367.55% 0.00% 0.00% 128.45% -55.70% -79.14% - Horiz. % -121.90% 45.56% 0.00% 21.11% 9.24% 20.86% 100.00%
Total Cost 5,888 5,511 -2,075 6,314 7,501 5,506 8,045 -18.77% QoQ % 6.84% 365.59% -132.86% -15.82% 36.23% -31.56% - Horiz. % 73.19% 68.50% -25.79% 78.48% 93.24% 68.44% 100.00%
Net Worth 80,490 80,490 7,927,204 72,947 71,682 70,625 63,615 16.97% QoQ % 0.00% -98.98% 10,766.96% 1.76% 1.50% 11.02% - Horiz. % 126.53% 126.53% 12,461.04% 114.67% 112.68% 111.02% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 80,490 80,490 7,927,204 72,947 71,682 70,625 63,615 16.97% QoQ % 0.00% -98.98% 10,766.96% 1.76% 1.50% 11.02% - Horiz. % 126.53% 126.53% 12,461.04% 114.67% 112.68% 111.02% 100.00%
NOSH 229,974 229,974 229,974 229,974 229,974 229,974 209,815 6.30% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9.61% - Horiz. % 109.61% 109.61% 109.61% 109.61% 109.61% 109.61% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.30 % 1.47 % 146.56 % 16.76 % 12.28 % 10.27 % -1.67 % - QoQ % 464.63% -99.00% 774.46% 36.48% 19.57% 714.97% - Horiz. % -497.01% -88.02% -8,776.05% -1,003.59% -735.33% -614.97% 100.00%
ROE 0.66 % 0.10 % 0.08 % 1.74 % 1.46 % 0.89 % -0.20 % - QoQ % 560.00% 25.00% -95.40% 19.18% 64.04% 545.00% - Horiz. % -330.00% -50.00% -40.00% -870.00% -730.00% -445.00% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.79 2.43 1.94 3.30 3.72 2.67 3.77 -18.17% QoQ % 14.81% 25.26% -41.21% -11.29% 39.33% -29.18% - Horiz. % 74.01% 64.46% 51.46% 87.53% 98.67% 70.82% 100.00%
EPS 0.23 0.04 2.84 0.61 0.50 0.30 -0.06 - QoQ % 475.00% -98.59% 365.57% 22.00% 66.67% 600.00% - Horiz. % -383.33% -66.67% -4,733.33% -1,016.67% -833.33% -500.00% 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 0.3500 0.3500 34.4700 0.3172 0.3117 0.3071 0.3032 10.03% QoQ % 0.00% -98.98% 10,766.96% 1.76% 1.50% 1.29% - Horiz. % 115.44% 115.44% 11,368.73% 104.62% 102.80% 101.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.09 1.82 1.45 2.46 2.78 1.99 2.57 -12.86% QoQ % 14.84% 25.52% -41.06% -11.51% 39.70% -22.57% - Horiz. % 81.32% 70.82% 56.42% 95.72% 108.17% 77.43% 100.00%
EPS 0.17 0.03 2.12 0.41 0.34 0.21 -0.04 - QoQ % 466.67% -98.58% 417.07% 20.59% 61.90% 625.00% - Horiz. % -425.00% -75.00% -5,300.00% -1,025.00% -850.00% -525.00% 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 0.2615 0.2615 25.7586 0.2370 0.2329 0.2295 0.2067 16.96% QoQ % 0.00% -98.98% 10,768.61% 1.76% 1.48% 11.03% - Horiz. % 126.51% 126.51% 12,461.83% 114.66% 112.68% 111.03% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.2400 0.2500 0.2500 0.2900 0.3000 0.3050 0.3250 -
P/RPS 8.60 10.28 12.90 8.79 8.07 11.43 8.62 -0.15% QoQ % -16.34% -20.31% 46.76% 8.92% -29.40% 32.60% - Horiz. % 99.77% 119.26% 149.65% 101.97% 93.62% 132.60% 100.00%
P/EPS 103.55 701.14 8.80 52.47 65.77 111.16 -524.54 - QoQ % -85.23% 7,867.50% -83.23% -20.22% -40.83% 121.19% - Horiz. % -19.74% -133.67% -1.68% -10.00% -12.54% -21.19% 100.00%
EY 0.97 0.14 11.36 1.91 1.52 0.90 -0.19 - QoQ % 592.86% -98.77% 494.76% 25.66% 68.89% 573.68% - Horiz. % -510.53% -73.68% -5,978.95% -1,005.26% -800.00% -473.68% 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 0.69 0.71 0.01 0.91 0.96 0.99 1.07 -25.34% QoQ % -2.82% 7,000.00% -98.90% -5.21% -3.03% -7.48% - Horiz. % 64.49% 66.36% 0.93% 85.05% 89.72% 92.52% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 30/08/19 30/05/19 18/02/19 19/11/18 20/08/18 30/07/18 -
Price 0.2200 0.2600 0.2300 0.2300 0.2400 0.3400 0.3050 -
P/RPS 7.88 10.69 11.87 6.97 6.45 12.74 8.09 -1.74% QoQ % -26.29% -9.94% 70.30% 8.06% -49.37% 57.48% - Horiz. % 97.40% 132.14% 146.72% 86.16% 79.73% 157.48% 100.00%
P/EPS 94.92 729.19 8.10 41.62 52.62 123.92 -492.26 - QoQ % -86.98% 8,902.35% -80.54% -20.90% -57.54% 125.17% - Horiz. % -19.28% -148.13% -1.65% -8.45% -10.69% -25.17% 100.00%
EY 1.05 0.14 12.35 2.40 1.90 0.81 -0.20 - QoQ % 650.00% -98.87% 414.58% 26.32% 134.57% 505.00% - Horiz. % -525.00% -70.00% -6,175.00% -1,200.00% -950.00% -405.00% 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 0.63 0.74 0.01 0.73 0.77 1.11 1.01 -26.98% QoQ % -14.86% 7,300.00% -98.63% -5.19% -30.63% 9.90% - Horiz. % 62.38% 73.27% 0.99% 72.28% 76.24% 109.90% 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.
Comment
ACME Q3 31.12.2018.pdf 
