Highlights

[ACME] QoQ TTM Result on 2012-04-30 [#1]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 28-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 30-Apr-2012  [#1]
Profit Trend QoQ -     4.34%    YoY -     -370.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 31,372 30,069 30,596 38,123 45,960 52,156 58,319 -33.73%
  QoQ % 4.33% -1.72% -19.74% -17.05% -11.88% -10.57% -
  Horiz. % 53.79% 51.56% 52.46% 65.37% 78.81% 89.43% 100.00%
PBT 1,477 -4,663 -6,465 -7,127 -7,531 -3,376 -1,227 -
  QoQ % 131.67% 27.87% 9.29% 5.36% -123.07% -175.14% -
  Horiz. % -120.37% 380.03% 526.89% 580.85% 613.77% 275.14% 100.00%
Tax -656 661 1,053 1,204 1,339 227 -299 68.44%
  QoQ % -199.24% -37.23% -12.54% -10.08% 489.87% 175.92% -
  Horiz. % 219.40% -221.07% -352.17% -402.68% -447.83% -75.92% 100.00%
NP 821 -4,002 -5,412 -5,923 -6,192 -3,149 -1,526 -
  QoQ % 120.51% 26.05% 8.63% 4.34% -96.63% -106.36% -
  Horiz. % -53.80% 262.25% 354.65% 388.14% 405.77% 206.36% 100.00%
NP to SH 821 -4,002 -5,412 -5,923 -6,192 -3,149 -1,526 -
  QoQ % 120.51% 26.05% 8.63% 4.34% -96.63% -106.36% -
  Horiz. % -53.80% 262.25% 354.65% 388.14% 405.77% 206.36% 100.00%
Tax Rate 44.41 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 30,551 34,071 36,008 44,046 52,152 55,305 59,845 -35.99%
  QoQ % -10.33% -5.38% -18.25% -15.54% -5.70% -7.59% -
  Horiz. % 51.05% 56.93% 60.17% 73.60% 87.15% 92.41% 100.00%
Net Worth 51,084 50,692 50,895 50,151 50,460 55,592 62,468 -12.50%
  QoQ % 0.77% -0.40% 1.48% -0.61% -9.23% -11.01% -
  Horiz. % 81.78% 81.15% 81.47% 80.28% 80.78% 88.99% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 51,084 50,692 50,895 50,151 50,460 55,592 62,468 -12.50%
  QoQ % 0.77% -0.40% 1.48% -0.61% -9.23% -11.01% -
  Horiz. % 81.78% 81.15% 81.47% 80.28% 80.78% 88.99% 100.00%
NOSH 207,999 204,736 207,142 206,470 209,379 208,367 230,000 -6.45%
  QoQ % 1.59% -1.16% 0.33% -1.39% 0.49% -9.41% -
  Horiz. % 90.43% 89.02% 90.06% 89.77% 91.03% 90.59% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 2.62 % -13.31 % -17.69 % -15.54 % -13.47 % -6.04 % -2.62 % -
  QoQ % 119.68% 24.76% -13.84% -15.37% -123.01% -130.53% -
  Horiz. % -100.00% 508.02% 675.19% 593.13% 514.12% 230.53% 100.00%
ROE 1.61 % -7.89 % -10.63 % -11.81 % -12.27 % -5.66 % -2.44 % -
  QoQ % 120.41% 25.78% 9.99% 3.75% -116.78% -131.97% -
  Horiz. % -65.98% 323.36% 435.66% 484.02% 502.87% 231.97% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 15.08 14.69 14.77 18.46 21.95 25.03 25.36 -29.18%
  QoQ % 2.65% -0.54% -19.99% -15.90% -12.31% -1.30% -
  Horiz. % 59.46% 57.93% 58.24% 72.79% 86.55% 98.70% 100.00%
EPS 0.39 -1.95 -2.61 -2.87 -2.96 -1.51 -0.66 -
  QoQ % 120.00% 25.29% 9.06% 3.04% -96.03% -128.79% -
  Horiz. % -59.09% 295.45% 395.45% 434.85% 448.48% 228.79% 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 0.2456 0.2476 0.2457 0.2429 0.2410 0.2668 0.2716 -6.46%
  QoQ % -0.81% 0.77% 1.15% 0.79% -9.67% -1.77% -
  Horiz. % 90.43% 91.16% 90.46% 89.43% 88.73% 98.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,758
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 12.61 12.09 12.30 15.33 18.48 20.97 23.44 -33.73%
  QoQ % 4.30% -1.71% -19.77% -17.05% -11.87% -10.54% -
  Horiz. % 53.80% 51.58% 52.47% 65.40% 78.84% 89.46% 100.00%
EPS 0.33 -1.61 -2.18 -2.38 -2.49 -1.27 -0.61 -
  QoQ % 120.50% 26.15% 8.40% 4.42% -96.06% -108.20% -
  Horiz. % -54.10% 263.93% 357.38% 390.16% 408.20% 208.20% 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 0.2054 0.2038 0.2046 0.2016 0.2028 0.2235 0.2511 -12.48%
  QoQ % 0.79% -0.39% 1.49% -0.59% -9.26% -10.99% -
  Horiz. % 81.80% 81.16% 81.48% 80.29% 80.76% 89.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.2650 0.2800 0.2900 0.2600 0.3000 0.3200 0.9900 -
P/RPS 1.76 1.91 1.96 1.41 1.37 1.28 3.90 -41.02%
  QoQ % -7.85% -2.55% 39.01% 2.92% 7.03% -67.18% -
  Horiz. % 45.13% 48.97% 50.26% 36.15% 35.13% 32.82% 100.00%
P/EPS 67.14 -14.32 -11.10 -9.06 -10.14 -21.17 -149.21 -
  QoQ % 568.85% -29.01% -22.52% 10.65% 52.10% 85.81% -
  Horiz. % -45.00% 9.60% 7.44% 6.07% 6.80% 14.19% 100.00%
EY 1.49 -6.98 -9.01 -11.03 -9.86 -4.72 -0.67 -
  QoQ % 121.35% 22.53% 18.31% -11.87% -108.90% -604.48% -
  Horiz. % -222.39% 1,041.79% 1,344.78% 1,646.27% 1,471.64% 704.48% 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 1.08 1.13 1.18 1.07 1.24 1.20 3.65 -55.43%
  QoQ % -4.42% -4.24% 10.28% -13.71% 3.33% -67.12% -
  Horiz. % 29.59% 30.96% 32.33% 29.32% 33.97% 32.88% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 27/12/12 27/09/12 28/06/12 29/03/12 28/12/11 30/09/11 -
Price 0.2350 0.2800 0.2800 0.3000 0.2800 0.2900 0.3300 -
P/RPS 1.56 1.91 1.90 1.62 1.28 1.16 1.30 12.86%
  QoQ % -18.32% 0.53% 17.28% 26.56% 10.34% -10.77% -
  Horiz. % 120.00% 146.92% 146.15% 124.62% 98.46% 89.23% 100.00%
P/EPS 59.54 -14.32 -10.72 -10.46 -9.47 -19.19 -49.74 -
  QoQ % 515.78% -33.58% -2.49% -10.45% 50.65% 61.42% -
  Horiz. % -119.70% 28.79% 21.55% 21.03% 19.04% 38.58% 100.00%
EY 1.68 -6.98 -9.33 -9.56 -10.56 -5.21 -2.01 -
  QoQ % 124.07% 25.19% 2.41% 9.47% -102.69% -159.20% -
  Horiz. % -83.58% 347.26% 464.18% 475.62% 525.37% 259.20% 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 0.96 1.13 1.14 1.24 1.16 1.09 1.22 -14.71%
  QoQ % -15.04% -0.88% -8.06% 6.90% 6.42% -10.66% -
  Horiz. % 78.69% 92.62% 93.44% 101.64% 95.08% 89.34% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers