Highlights

[ACME] QoQ TTM Result on 2014-09-30 [#2]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     370.94%    YoY -     -20.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
Revenue 71,431 65,220 38,997 35,151 15,500 11,204 11,204 271.70%
  QoQ % 9.52% 67.24% 10.94% 126.78% 38.34% 0.00% -
  Horiz. % 637.55% 582.11% 348.06% 313.74% 138.34% 100.00% 100.00%
PBT 9,764 10,855 4,269 3,003 1,451 444 444 793.92%
  QoQ % -10.05% 154.27% 42.16% 106.96% 226.80% 0.00% -
  Horiz. % 2,199.10% 2,444.82% 961.49% 676.35% 326.80% 100.00% 100.00%
Tax -3,040 -3,246 -2,221 -2,471 -1,335 -868 -868 143.11%
  QoQ % 6.35% -46.15% 10.12% -85.09% -53.80% 0.00% -
  Horiz. % 350.23% 373.96% 255.88% 284.68% 153.80% 100.00% 100.00%
NP 6,724 7,609 2,048 532 116 -424 -424 -
  QoQ % -11.63% 271.53% 284.96% 358.62% 127.36% 0.00% -
  Horiz. % -1,585.85% -1,794.58% -483.02% -125.47% -27.36% 100.00% 100.00%
NP to SH 7,052 7,937 2,067 551 117 -424 -424 -
  QoQ % -11.15% 283.99% 275.14% 370.94% 127.59% 0.00% -
  Horiz. % -1,663.21% -1,871.93% -487.50% -129.95% -27.59% 100.00% 100.00%
Tax Rate 31.13 % 29.90 % 52.03 % 82.28 % 92.01 % 195.50 % 195.50 % -72.81%
  QoQ % 4.11% -42.53% -36.76% -10.57% -52.94% 0.00% -
  Horiz. % 15.92% 15.29% 26.61% 42.09% 47.06% 100.00% 100.00%
Total Cost 64,707 57,611 36,949 34,619 15,384 11,628 11,628 237.54%
  QoQ % 12.32% 55.92% 6.73% 125.03% 32.30% 0.00% -
  Horiz. % 556.48% 495.45% 317.76% 297.72% 132.30% 100.00% 100.00%
Net Worth 58,557 58,523 53,691 52,935 51,037 50,552 52,729 7.71%
  QoQ % 0.06% 9.00% 1.43% 3.72% 0.96% -4.13% -
  Horiz. % 111.05% 110.99% 101.82% 100.39% 96.79% 95.87% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
Net Worth 58,557 58,523 53,691 52,935 51,037 50,552 52,729 7.71%
  QoQ % 0.06% 9.00% 1.43% 3.72% 0.96% -4.13% -
  Horiz. % 111.05% 110.99% 101.82% 100.39% 96.79% 95.87% 100.00%
NOSH 212,857 209,835 209,649 211,403 208,571 208,378 213,999 -0.38%
  QoQ % 1.44% 0.09% -0.83% 1.36% 0.09% -2.63% -
  Horiz. % 99.47% 98.05% 97.97% 98.79% 97.46% 97.37% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
NP Margin 9.41 % 11.67 % 5.25 % 1.51 % 0.75 % -3.78 % -3.78 % -
  QoQ % -19.37% 122.29% 247.68% 101.33% 119.84% 0.00% -
  Horiz. % -248.94% -308.73% -138.89% -39.95% -19.84% 100.00% 100.00%
ROE 12.04 % 13.56 % 3.85 % 1.04 % 0.23 % -0.84 % -0.80 % -
  QoQ % -11.21% 252.21% 270.19% 352.17% 127.38% -5.00% -
  Horiz. % -1,505.00% -1,695.00% -481.25% -130.00% -28.75% 105.00% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
RPS 33.56 31.08 18.60 16.63 7.43 5.38 5.24 272.90%
  QoQ % 7.98% 67.10% 11.85% 123.82% 38.10% 2.67% -
  Horiz. % 640.46% 593.13% 354.96% 317.37% 141.79% 102.67% 100.00%
EPS 3.31 3.78 0.99 0.26 0.06 -0.20 -0.20 -
  QoQ % -12.43% 281.82% 280.77% 333.33% 130.00% 0.00% -
  Horiz. % -1,655.00% -1,890.00% -495.00% -130.00% -30.00% 100.00% 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 0.2751 0.2789 0.2561 0.2504 0.2447 0.2426 0.2464 8.12%
  QoQ % -1.36% 8.90% 2.28% 2.33% 0.87% -1.54% -
  Horiz. % 111.65% 113.19% 103.94% 101.62% 99.31% 98.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,758
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
RPS 28.72 26.22 15.68 14.13 6.23 4.50 4.50 271.98%
  QoQ % 9.53% 67.22% 10.97% 126.81% 38.44% 0.00% -
  Horiz. % 638.22% 582.67% 348.44% 314.00% 138.44% 100.00% 100.00%
EPS 2.83 3.19 0.83 0.22 0.05 -0.17 -0.17 -
  QoQ % -11.29% 284.34% 277.27% 340.00% 129.41% 0.00% -
  Horiz. % -1,664.71% -1,876.47% -488.24% -129.41% -29.41% 100.00% 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 0.2354 0.2353 0.2158 0.2128 0.2052 0.2032 0.2120 7.70%
  QoQ % 0.04% 9.04% 1.41% 3.70% 0.98% -4.15% -
  Horiz. % 111.04% 110.99% 101.79% 100.38% 96.79% 95.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 30/01/14 -
Price 0.3000 0.2500 0.2750 0.6500 0.6850 0.7850 0.6200 -
P/RPS 0.89 0.80 1.48 3.91 9.22 14.60 11.84 -84.03%
  QoQ % 11.25% -45.95% -62.15% -57.59% -36.85% 23.31% -
  Horiz. % 7.52% 6.76% 12.50% 33.02% 77.87% 123.31% 100.00%
P/EPS 9.06 6.61 27.89 249.39 1,221.12 -385.79 -312.92 -
  QoQ % 37.07% -76.30% -88.82% -79.58% 416.52% -23.29% -
  Horiz. % -2.90% -2.11% -8.91% -79.70% -390.23% 123.29% 100.00%
EY 11.04 15.13 3.59 0.40 0.08 -0.26 -0.32 -
  QoQ % -27.03% 321.45% 797.50% 400.00% 130.77% 18.75% -
  Horiz. % -3,450.00% -4,728.12% -1,121.88% -125.00% -25.00% 81.25% 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 1.09 0.90 1.07 2.60 2.80 3.24 2.52 -44.79%
  QoQ % 21.11% -15.89% -58.85% -7.14% -13.58% 28.57% -
  Horiz. % 43.25% 35.71% 42.46% 103.17% 111.11% 128.57% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/01/14 CAGR
Date 26/08/15 29/05/15 12/02/15 28/11/14 - - - -
Price 0.3050 0.3000 0.2600 0.2600 0.0000 0.0000 0.0000 -
P/RPS 0.91 0.97 1.40 1.56 0.00 0.00 0.00 -
  QoQ % -6.19% -30.71% -10.26% 0.00% 0.00% 0.00% -
  Horiz. % 58.33% 62.18% 89.74% 100.00% - - -
P/EPS 9.21 7.93 26.37 99.75 0.00 0.00 0.00 -
  QoQ % 16.14% -69.93% -73.56% 0.00% 0.00% 0.00% -
  Horiz. % 9.23% 7.95% 26.44% 100.00% - - -
EY 10.86 12.61 3.79 1.00 0.00 0.00 0.00 -
  QoQ % -13.88% 232.72% 279.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,086.00% 1,261.00% 379.00% 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 1.11 1.08 1.02 1.04 0.00 0.00 0.00 -
  QoQ % 2.78% 5.88% -1.92% 0.00% 0.00% 0.00% -
  Horiz. % 106.73% 103.85% 98.08% 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