[ACME] QoQ Quarter Result on 2012-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 2,581 - 7,332 8,246 8,717 7,077 6,029 -49.37% QoQ % 0.00% 0.00% -11.08% -5.40% 23.17% 17.38% - Horiz. % 42.81% 0.00% 121.61% 136.77% 144.58% 117.38% 100.00%
PBT -381 - -376 510 830 513 -6,516 -89.75% QoQ % 0.00% 0.00% -173.73% -38.55% 61.79% 107.87% - Horiz. % 5.85% 0.00% 5.77% -7.83% -12.74% -7.87% 100.00%
Tax -30 - -123 -121 -250 -162 1,194 - QoQ % 0.00% 0.00% -1.65% 51.60% -54.32% -113.57% - Horiz. % -2.51% 0.00% -10.30% -10.13% -20.94% -13.57% 100.00%
NP -411 - -499 389 580 351 -5,322 -87.18% QoQ % 0.00% 0.00% -228.28% -32.93% 65.24% 106.60% - Horiz. % 7.72% 0.00% 9.38% -7.31% -10.90% -6.60% 100.00%
NP to SH -411 - -499 389 580 351 -5,322 -87.18% QoQ % 0.00% 0.00% -228.28% -32.93% 65.24% 106.60% - Horiz. % 7.72% 0.00% 9.38% -7.31% -10.90% -6.60% 100.00%
Tax Rate - % - % - % 23.73 % 30.12 % 31.58 % - % - QoQ % 0.00% 0.00% 0.00% -21.22% -4.62% 0.00% - Horiz. % 0.00% 0.00% 0.00% 75.14% 95.38% 100.00% -
Total Cost 2,992 - 7,831 7,857 8,137 6,726 11,351 -65.69% QoQ % 0.00% 0.00% -0.33% -3.44% 20.98% -40.75% - Horiz. % 26.36% 0.00% 68.99% 69.22% 71.69% 59.25% 100.00%
Net Worth 49,957 50,980 51,084 50,692 50,895 50,151 50,460 -0.80% QoQ % -2.01% -0.20% 0.77% -0.40% 1.48% -0.61% - Horiz. % 99.00% 101.03% 101.24% 100.46% 100.86% 99.39% 100.00%
Dividend 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 49,957 50,980 51,084 50,692 50,895 50,151 50,460 -0.80% QoQ % -2.01% -0.20% 0.77% -0.40% 1.48% -0.61% - Horiz. % 99.00% 101.03% 101.24% 100.46% 100.86% 99.39% 100.00%
NOSH 205,499 207,999 207,999 204,736 207,142 206,470 209,379 -1.49% QoQ % -1.20% 0.00% 1.59% -1.16% 0.33% -1.39% - Horiz. % 98.15% 99.34% 99.34% 97.78% 98.93% 98.61% 100.00%
Ratio Analysis 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -15.92 % - % -6.81 % 4.72 % 6.65 % 4.96 % -88.27 % -74.69% QoQ % 0.00% 0.00% -244.28% -29.02% 34.07% 105.62% - Horiz. % 18.04% 0.00% 7.71% -5.35% -7.53% -5.62% 100.00%
ROE -0.82 % - % -0.98 % 0.77 % 1.14 % 0.70 % -10.55 % -87.12% QoQ % 0.00% 0.00% -227.27% -32.46% 62.86% 106.64% - Horiz. % 7.77% 0.00% 9.29% -7.30% -10.81% -6.64% 100.00%
Per Share 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 1.26 - 3.53 4.03 4.21 3.43 2.88 -48.48% QoQ % 0.00% 0.00% -12.41% -4.28% 22.74% 19.10% - Horiz. % 43.75% 0.00% 122.57% 139.93% 146.18% 119.10% 100.00%
EPS -0.20 - -0.24 0.19 0.28 0.17 -2.54 -86.98% QoQ % 0.00% 0.00% -226.32% -32.14% 64.71% 106.69% - Horiz. % 7.87% 0.00% 9.45% -7.48% -11.02% -6.69% 100.00%
DPS 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 0.2431 0.2451 0.2456 0.2476 0.2457 0.2429 0.2410 0.70% QoQ % -0.82% -0.20% -0.81% 0.77% 1.15% 0.79% - Horiz. % 100.87% 101.70% 101.91% 102.74% 101.95% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 0.84 - 2.38 2.68 2.83 2.30 1.96 -49.32% QoQ % 0.00% 0.00% -11.19% -5.30% 23.04% 17.35% - Horiz. % 42.86% 0.00% 121.43% 136.73% 144.39% 117.35% 100.00%
EPS -0.13 - -0.16 0.13 0.19 0.11 -1.73 -87.46% QoQ % 0.00% 0.00% -223.08% -31.58% 72.73% 106.36% - Horiz. % 7.51% 0.00% 9.25% -7.51% -10.98% -6.36% 100.00%
DPS 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 0.1623 0.1657 0.1660 0.1647 0.1654 0.1630 0.1640 -0.83% QoQ % -2.05% -0.18% 0.79% -0.42% 1.47% -0.61% - Horiz. % 98.96% 101.04% 101.22% 100.43% 100.85% 99.39% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.2250 0.2400 0.2650 0.2800 0.2900 0.2600 0.3000 -
P/RPS 17.91 0.00 7.52 6.95 6.89 7.59 10.42 54.42% QoQ % 0.00% 0.00% 8.20% 0.87% -9.22% -27.16% - Horiz. % 171.88% 0.00% 72.17% 66.70% 66.12% 72.84% 100.00%
P/EPS -112.50 0.00 -110.46 147.37 103.57 152.94 -11.80 510.34% QoQ % 0.00% 0.00% -174.95% 42.29% -32.28% 1,396.10% - Horiz. % 953.39% -0.00% 936.10% -1,248.90% -877.71% -1,296.10% 100.00%
EY -0.89 0.00 -0.91 0.68 0.97 0.65 -8.47 -83.59% QoQ % 0.00% 0.00% -233.82% -29.90% 49.23% 107.67% - Horiz. % 10.51% -0.00% 10.74% -8.03% -11.45% -7.67% 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 0.93 0.98 1.08 1.13 1.18 1.07 1.24 -20.61% QoQ % -5.10% -9.26% -4.42% -4.24% 10.28% -13.71% - Horiz. % 75.00% 79.03% 87.10% 91.13% 95.16% 86.29% 100.00%
Price Multiplier on Announcement Date 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/06/13 - 28/03/13 27/12/12 27/09/12 28/06/12 29/03/12 -
Price 0.2900 0.0000 0.2350 0.2800 0.2800 0.3000 0.2800 -
P/RPS 23.09 0.00 6.67 6.95 6.65 8.75 9.72 100.19% QoQ % 0.00% 0.00% -4.03% 4.51% -24.00% -9.98% - Horiz. % 237.55% 0.00% 68.62% 71.50% 68.42% 90.02% 100.00%
P/EPS -145.00 0.00 -97.96 147.37 100.00 176.47 -11.02 690.33% QoQ % 0.00% 0.00% -166.47% 47.37% -43.33% 1,701.36% - Horiz. % 1,315.79% -0.00% 888.93% -1,337.30% -907.44% -1,601.36% 100.00%
EY -0.69 0.00 -1.02 0.68 1.00 0.57 -9.08 -87.35% QoQ % 0.00% 0.00% -250.00% -32.00% 75.44% 106.28% - Horiz. % 7.60% -0.00% 11.23% -7.49% -11.01% -6.28% 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 1.19 0.00 0.96 1.13 1.14 1.24 1.16 2.07% QoQ % 0.00% 0.00% -15.04% -0.88% -8.06% 6.90% - Horiz. % 102.59% 0.00% 82.76% 97.41% 98.28% 106.90% 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
SIHB - Q3'12.pdf 
