[ACME] QoQ Quarter Result on 2011-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 7,077 6,029 8,773 16,244 14,914 12,225 14,936 -39.25% QoQ % 17.38% -31.28% -45.99% 8.92% 22.00% -18.15% - Horiz. % 47.38% 40.37% 58.74% 108.76% 99.85% 81.85% 100.00%
PBT 513 -6,516 -1,292 168 109 -2,361 857 -29.00% QoQ % 107.87% -404.33% -869.05% 54.13% 104.62% -375.50% - Horiz. % 59.86% -760.33% -150.76% 19.60% 12.72% -275.50% 100.00%
Tax -162 1,194 271 -99 -27 82 -255 -26.12% QoQ % -113.57% 340.59% 373.74% -266.67% -132.93% 132.16% - Horiz. % 63.53% -468.24% -106.27% 38.82% 10.59% -32.16% 100.00%
NP 351 -5,322 -1,021 69 82 -2,279 602 -30.23% QoQ % 106.60% -421.25% -1,579.71% -15.85% 103.60% -478.57% - Horiz. % 58.31% -884.05% -169.60% 11.46% 13.62% -378.57% 100.00%
NP to SH 351 -5,322 -1,021 69 82 -2,279 602 -30.23% QoQ % 106.60% -421.25% -1,579.71% -15.85% 103.60% -478.57% - Horiz. % 58.31% -884.05% -169.60% 11.46% 13.62% -378.57% 100.00%
Tax Rate 31.58 % - % - % 58.93 % 24.77 % - % 29.75 % 4.06% QoQ % 0.00% 0.00% 0.00% 137.91% 0.00% 0.00% - Horiz. % 106.15% 0.00% 0.00% 198.08% 83.26% 0.00% 100.00%
Total Cost 6,726 11,351 9,794 16,175 14,832 14,504 14,334 -39.64% QoQ % -40.75% 15.90% -39.45% 9.05% 2.26% 1.19% - Horiz. % 46.92% 79.19% 68.33% 112.84% 103.47% 101.19% 100.00%
Net Worth 50,151 50,460 55,592 62,468 55,596 56,598 59,286 -10.56% QoQ % -0.61% -9.23% -11.01% 12.36% -1.77% -4.53% - Horiz. % 84.59% 85.11% 93.77% 105.37% 93.77% 95.47% 100.00%
Dividend 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 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 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 50,151 50,460 55,592 62,468 55,596 56,598 59,286 -10.56% QoQ % -0.61% -9.23% -11.01% 12.36% -1.77% -4.53% - Horiz. % 84.59% 85.11% 93.77% 105.37% 93.77% 95.47% 100.00%
NOSH 206,470 209,379 208,367 230,000 205,000 209,082 207,586 -0.36% QoQ % -1.39% 0.49% -9.41% 12.20% -1.95% 0.72% - Horiz. % 99.46% 100.86% 100.38% 110.80% 98.75% 100.72% 100.00%
Ratio Analysis 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 4.96 % -88.27 % -11.64 % 0.42 % 0.55 % -18.64 % 4.03 % 14.86% QoQ % 105.62% -658.33% -2,871.43% -23.64% 102.95% -562.53% - Horiz. % 123.08% -2,190.32% -288.83% 10.42% 13.65% -462.53% 100.00%
ROE 0.70 % -10.55 % -1.84 % 0.11 % 0.15 % -4.03 % 1.02 % -22.21% QoQ % 106.64% -473.37% -1,772.73% -26.67% 103.72% -495.10% - Horiz. % 68.63% -1,034.31% -180.39% 10.78% 14.71% -395.10% 100.00%
Per Share 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 3.43 2.88 4.21 7.06 7.28 5.85 7.20 -39.03% QoQ % 19.10% -31.59% -40.37% -3.02% 24.44% -18.75% - Horiz. % 47.64% 40.00% 58.47% 98.06% 101.11% 81.25% 100.00%
EPS 0.17 -2.54 -0.49 0.03 0.04 -1.09 0.29 -29.98% QoQ % 106.69% -418.37% -1,733.33% -25.00% 103.67% -475.86% - Horiz. % 58.62% -875.86% -168.97% 10.34% 13.79% -375.86% 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 0.2429 0.2410 0.2668 0.2716 0.2712 0.2707 0.2856 -10.24% QoQ % 0.79% -9.67% -1.77% 0.15% 0.18% -5.22% - Horiz. % 85.05% 84.38% 93.42% 95.10% 94.96% 94.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 2.30 1.96 2.85 5.28 4.85 3.97 4.85 -39.22% QoQ % 17.35% -31.23% -46.02% 8.87% 22.17% -18.14% - Horiz. % 47.42% 40.41% 58.76% 108.87% 100.00% 81.86% 100.00%
EPS 0.11 -1.73 -0.33 0.02 0.03 -0.74 0.20 -32.90% QoQ % 106.36% -424.24% -1,750.00% -33.33% 104.05% -470.00% - Horiz. % 55.00% -865.00% -165.00% 10.00% 15.00% -370.00% 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 0.1630 0.1640 0.1806 0.2030 0.1807 0.1839 0.1926 -10.54% QoQ % -0.61% -9.19% -11.03% 12.34% -1.74% -4.52% - Horiz. % 84.63% 85.15% 93.77% 105.40% 93.82% 95.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.2600 0.3000 0.3200 0.9900 0.9800 1.0400 2.5500 -
P/RPS 7.59 10.42 7.60 14.02 13.47 17.79 35.44 -64.24% QoQ % -27.16% 37.11% -45.79% 4.08% -24.28% -49.80% - Horiz. % 21.42% 29.40% 21.44% 39.56% 38.01% 50.20% 100.00%
P/EPS 152.94 -11.80 -65.31 3,300.00 2,450.00 -95.41 879.31 -68.87% QoQ % 1,396.10% 81.93% -101.98% 34.69% 2,667.86% -110.85% - Horiz. % 17.39% -1.34% -7.43% 375.29% 278.63% -10.85% 100.00%
EY 0.65 -8.47 -1.53 0.03 0.04 -1.05 0.11 227.20% QoQ % 107.67% -453.59% -5,200.00% -25.00% 103.81% -1,054.55% - Horiz. % 590.91% -7,700.00% -1,390.91% 27.27% 36.36% -954.55% 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 1.07 1.24 1.20 3.65 3.61 3.84 8.93 -75.73% QoQ % -13.71% 3.33% -67.12% 1.11% -5.99% -57.00% - Horiz. % 11.98% 13.89% 13.44% 40.87% 40.43% 43.00% 100.00%
Price Multiplier on Announcement Date 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 28/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.3000 0.2800 0.2900 0.3300 1.0100 1.0000 1.5100 -
P/RPS 8.75 9.72 6.89 4.67 13.88 17.10 20.99 -44.23% QoQ % -9.98% 41.07% 47.54% -66.35% -18.83% -18.53% - Horiz. % 41.69% 46.31% 32.83% 22.25% 66.13% 81.47% 100.00%
P/EPS 176.47 -11.02 -59.18 1,100.00 2,525.00 -91.74 520.69 -51.42% QoQ % 1,701.36% 81.38% -105.38% -56.44% 2,852.34% -117.62% - Horiz. % 33.89% -2.12% -11.37% 211.26% 484.93% -17.62% 100.00%
EY 0.57 -9.08 -1.69 0.09 0.04 -1.09 0.19 108.15% QoQ % 106.28% -437.28% -1,977.78% 125.00% 103.67% -673.68% - Horiz. % 300.00% -4,778.95% -889.47% 47.37% 21.05% -573.68% 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 1.24 1.16 1.09 1.22 3.72 3.69 5.29 -62.02% QoQ % 6.90% 6.42% -10.66% -67.20% 0.81% -30.25% - Horiz. % 23.44% 21.93% 20.60% 23.06% 70.32% 69.75% 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 - Q2'12.pdf 
