[ACME] QoQ Quarter Result on 2012-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 8,246 8,717 7,077 6,029 8,773 16,244 14,914 -32.51% QoQ % -5.40% 23.17% 17.38% -31.28% -45.99% 8.92% - Horiz. % 55.29% 58.45% 47.45% 40.43% 58.82% 108.92% 100.00%
PBT 510 830 513 -6,516 -1,292 168 109 178.44% QoQ % -38.55% 61.79% 107.87% -404.33% -869.05% 54.13% - Horiz. % 467.89% 761.47% 470.64% -5,977.98% -1,185.32% 154.13% 100.00%
Tax -121 -250 -162 1,194 271 -99 -27 170.59% QoQ % 51.60% -54.32% -113.57% 340.59% 373.74% -266.67% - Horiz. % 448.15% 925.93% 600.00% -4,422.22% -1,003.70% 366.67% 100.00%
NP 389 580 351 -5,322 -1,021 69 82 181.00% QoQ % -32.93% 65.24% 106.60% -421.25% -1,579.71% -15.85% - Horiz. % 474.39% 707.32% 428.05% -6,490.24% -1,245.12% 84.15% 100.00%
NP to SH 389 580 351 -5,322 -1,021 69 82 181.00% QoQ % -32.93% 65.24% 106.60% -421.25% -1,579.71% -15.85% - Horiz. % 474.39% 707.32% 428.05% -6,490.24% -1,245.12% 84.15% 100.00%
Tax Rate 23.73 % 30.12 % 31.58 % - % - % 58.93 % 24.77 % -2.81% QoQ % -21.22% -4.62% 0.00% 0.00% 0.00% 137.91% - Horiz. % 95.80% 121.60% 127.49% 0.00% 0.00% 237.91% 100.00%
Total Cost 7,857 8,137 6,726 11,351 9,794 16,175 14,832 -34.40% QoQ % -3.44% 20.98% -40.75% 15.90% -39.45% 9.05% - Horiz. % 52.97% 54.86% 45.35% 76.53% 66.03% 109.05% 100.00%
Net Worth 50,692 50,895 50,151 50,460 55,592 62,468 55,596 -5.94% QoQ % -0.40% 1.48% -0.61% -9.23% -11.01% 12.36% - Horiz. % 91.18% 91.54% 90.21% 90.76% 99.99% 112.36% 100.00%
Dividend 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 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 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 50,692 50,895 50,151 50,460 55,592 62,468 55,596 -5.94% QoQ % -0.40% 1.48% -0.61% -9.23% -11.01% 12.36% - Horiz. % 91.18% 91.54% 90.21% 90.76% 99.99% 112.36% 100.00%
NOSH 204,736 207,142 206,470 209,379 208,367 230,000 205,000 -0.09% QoQ % -1.16% 0.33% -1.39% 0.49% -9.41% 12.20% - Horiz. % 99.87% 101.05% 100.72% 102.14% 101.64% 112.20% 100.00%
Ratio Analysis 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 4.72 % 6.65 % 4.96 % -88.27 % -11.64 % 0.42 % 0.55 % 316.44% QoQ % -29.02% 34.07% 105.62% -658.33% -2,871.43% -23.64% - Horiz. % 858.18% 1,209.09% 901.82% -16,049.09% -2,116.36% 76.36% 100.00%
ROE 0.77 % 1.14 % 0.70 % -10.55 % -1.84 % 0.11 % 0.15 % 196.11% QoQ % -32.46% 62.86% 106.64% -473.37% -1,772.73% -26.67% - Horiz. % 513.33% 760.00% 466.67% -7,033.33% -1,226.67% 73.33% 100.00%
Per Share 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 4.03 4.21 3.43 2.88 4.21 7.06 7.28 -32.46% QoQ % -4.28% 22.74% 19.10% -31.59% -40.37% -3.02% - Horiz. % 55.36% 57.83% 47.12% 39.56% 57.83% 96.98% 100.00%
EPS 0.19 0.28 0.17 -2.54 -0.49 0.03 0.04 181.24% QoQ % -32.14% 64.71% 106.69% -418.37% -1,733.33% -25.00% - Horiz. % 475.00% 700.00% 425.00% -6,350.00% -1,225.00% 75.00% 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 0.2476 0.2457 0.2429 0.2410 0.2668 0.2716 0.2712 -5.86% QoQ % 0.77% 1.15% 0.79% -9.67% -1.77% 0.15% - Horiz. % 91.30% 90.60% 89.56% 88.86% 98.38% 100.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 2.68 2.83 2.30 1.96 2.85 5.28 4.85 -32.54% QoQ % -5.30% 23.04% 17.35% -31.23% -46.02% 8.87% - Horiz. % 55.26% 58.35% 47.42% 40.41% 58.76% 108.87% 100.00%
EPS 0.13 0.19 0.11 -1.73 -0.33 0.02 0.03 164.62% QoQ % -31.58% 72.73% 106.36% -424.24% -1,750.00% -33.33% - Horiz. % 433.33% 633.33% 366.67% -5,766.67% -1,100.00% 66.67% 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 0.1647 0.1654 0.1630 0.1640 0.1806 0.2030 0.1807 -5.97% QoQ % -0.42% 1.47% -0.61% -9.19% -11.03% 12.34% - Horiz. % 91.15% 91.53% 90.20% 90.76% 99.94% 112.34% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.2800 0.2900 0.2600 0.3000 0.3200 0.9900 0.9800 -
P/RPS 6.95 6.89 7.59 10.42 7.60 14.02 13.47 -35.54% QoQ % 0.87% -9.22% -27.16% 37.11% -45.79% 4.08% - Horiz. % 51.60% 51.15% 56.35% 77.36% 56.42% 104.08% 100.00%
P/EPS 147.37 103.57 152.94 -11.80 -65.31 3,300.00 2,450.00 -84.52% QoQ % 42.29% -32.28% 1,396.10% 81.93% -101.98% 34.69% - Horiz. % 6.02% 4.23% 6.24% -0.48% -2.67% 134.69% 100.00%
EY 0.68 0.97 0.65 -8.47 -1.53 0.03 0.04 555.50% QoQ % -29.90% 49.23% 107.67% -453.59% -5,200.00% -25.00% - Horiz. % 1,700.00% 2,425.00% 1,625.00% -21,175.00% -3,825.00% 75.00% 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 1.13 1.18 1.07 1.24 1.20 3.65 3.61 -53.74% QoQ % -4.24% 10.28% -13.71% 3.33% -67.12% 1.11% - Horiz. % 31.30% 32.69% 29.64% 34.35% 33.24% 101.11% 100.00%
Price Multiplier on Announcement Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 27/09/12 28/06/12 29/03/12 28/12/11 30/09/11 30/06/11 -
Price 0.2800 0.2800 0.3000 0.2800 0.2900 0.3300 1.0100 -
P/RPS 6.95 6.65 8.75 9.72 6.89 4.67 13.88 -36.81% QoQ % 4.51% -24.00% -9.98% 41.07% 47.54% -66.35% - Horiz. % 50.07% 47.91% 63.04% 70.03% 49.64% 33.65% 100.00%
P/EPS 147.37 100.00 176.47 -11.02 -59.18 1,100.00 2,525.00 -84.82% QoQ % 47.37% -43.33% 1,701.36% 81.38% -105.38% -56.44% - Horiz. % 5.84% 3.96% 6.99% -0.44% -2.34% 43.56% 100.00%
EY 0.68 1.00 0.57 -9.08 -1.69 0.09 0.04 555.50% QoQ % -32.00% 75.44% 106.28% -437.28% -1,977.78% 125.00% - Horiz. % 1,700.00% 2,500.00% 1,425.00% -22,700.00% -4,225.00% 225.00% 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 1.13 1.14 1.24 1.16 1.09 1.22 3.72 -54.65% QoQ % -0.88% -8.06% 6.90% 6.42% -10.66% -67.20% - Horiz. % 30.38% 30.65% 33.33% 31.18% 29.30% 32.80% 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
SIHB - Q4'12.pdf 
