Highlights

[ACME] QoQ TTM Result on 2014-12-31 [#3]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     275.14%    YoY -     105.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 71,355 71,431 65,220 38,997 35,151 15,500 11,204 243.20%
  QoQ % -0.11% 9.52% 67.24% 10.94% 126.78% 38.34% -
  Horiz. % 636.87% 637.55% 582.11% 348.06% 313.74% 138.34% 100.00%
PBT 8,459 9,764 10,855 4,269 3,003 1,451 444 612.05%
  QoQ % -13.37% -10.05% 154.27% 42.16% 106.96% 226.80% -
  Horiz. % 1,905.18% 2,199.10% 2,444.82% 961.49% 676.35% 326.80% 100.00%
Tax -2,418 -3,040 -3,246 -2,221 -2,471 -1,335 -868 97.86%
  QoQ % 20.46% 6.35% -46.15% 10.12% -85.09% -53.80% -
  Horiz. % 278.57% 350.23% 373.96% 255.88% 284.68% 153.80% 100.00%
NP 6,041 6,724 7,609 2,048 532 116 -424 -
  QoQ % -10.16% -11.63% 271.53% 284.96% 358.62% 127.36% -
  Horiz. % -1,424.76% -1,585.85% -1,794.58% -483.02% -125.47% -27.36% 100.00%
NP to SH 6,356 7,052 7,937 2,067 551 117 -424 -
  QoQ % -9.87% -11.15% 283.99% 275.14% 370.94% 127.59% -
  Horiz. % -1,499.06% -1,663.21% -1,871.93% -487.50% -129.95% -27.59% 100.00%
Tax Rate 28.58 % 31.13 % 29.90 % 52.03 % 82.28 % 92.01 % 195.50 % -72.22%
  QoQ % -8.19% 4.11% -42.53% -36.76% -10.57% -52.94% -
  Horiz. % 14.62% 15.92% 15.29% 26.61% 42.09% 47.06% 100.00%
Total Cost 65,314 64,707 57,611 36,949 34,619 15,384 11,628 215.65%
  QoQ % 0.94% 12.32% 55.92% 6.73% 125.03% 32.30% -
  Horiz. % 561.70% 556.48% 495.45% 317.76% 297.72% 132.30% 100.00%
Net Worth 58,853 58,557 58,523 53,691 52,935 51,037 50,552 10.66%
  QoQ % 0.51% 0.06% 9.00% 1.43% 3.72% 0.96% -
  Horiz. % 116.42% 115.83% 115.77% 106.21% 104.71% 100.96% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 58,853 58,557 58,523 53,691 52,935 51,037 50,552 10.66%
  QoQ % 0.51% 0.06% 9.00% 1.43% 3.72% 0.96% -
  Horiz. % 116.42% 115.83% 115.77% 106.21% 104.71% 100.96% 100.00%
NOSH 212,083 212,857 209,835 209,649 211,403 208,571 208,378 1.18%
  QoQ % -0.36% 1.44% 0.09% -0.83% 1.36% 0.09% -
  Horiz. % 101.78% 102.15% 100.70% 100.61% 101.45% 100.09% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.47 % 9.41 % 11.67 % 5.25 % 1.51 % 0.75 % -3.78 % -
  QoQ % -9.99% -19.37% 122.29% 247.68% 101.33% 119.84% -
  Horiz. % -224.07% -248.94% -308.73% -138.89% -39.95% -19.84% 100.00%
ROE 10.80 % 12.04 % 13.56 % 3.85 % 1.04 % 0.23 % -0.84 % -
  QoQ % -10.30% -11.21% 252.21% 270.19% 352.17% 127.38% -
  Horiz. % -1,285.71% -1,433.33% -1,614.29% -458.33% -123.81% -27.38% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.64 33.56 31.08 18.60 16.63 7.43 5.38 239.02%
  QoQ % 0.24% 7.98% 67.10% 11.85% 123.82% 38.10% -
  Horiz. % 625.28% 623.79% 577.70% 345.72% 309.11% 138.10% 100.00%
EPS 3.00 3.31 3.78 0.99 0.26 0.06 -0.20 -
  QoQ % -9.37% -12.43% 281.82% 280.77% 333.33% 130.00% -
  Horiz. % -1,500.00% -1,655.00% -1,890.00% -495.00% -130.00% -30.00% 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 0.2775 0.2751 0.2789 0.2561 0.2504 0.2447 0.2426 9.37%
  QoQ % 0.87% -1.36% 8.90% 2.28% 2.33% 0.87% -
  Horiz. % 114.39% 113.40% 114.96% 105.56% 103.22% 100.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.19 23.21 21.19 12.67 11.42 5.04 3.64 243.28%
  QoQ % -0.09% 9.53% 67.25% 10.95% 126.59% 38.46% -
  Horiz. % 637.09% 637.64% 582.14% 348.08% 313.74% 138.46% 100.00%
EPS 2.07 2.29 2.58 0.67 0.18 0.04 -0.14 -
  QoQ % -9.61% -11.24% 285.07% 272.22% 350.00% 128.57% -
  Horiz. % -1,478.57% -1,635.71% -1,842.86% -478.57% -128.57% -28.57% 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 0.1912 0.1903 0.1902 0.1745 0.1720 0.1658 0.1643 10.63%
  QoQ % 0.47% 0.05% 9.00% 1.45% 3.74% 0.91% -
  Horiz. % 116.37% 115.82% 115.76% 106.21% 104.69% 100.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.3200 0.3000 0.2500 0.2750 0.6500 0.6850 0.7850 -
P/RPS 0.95 0.89 0.80 1.48 3.91 9.22 14.60 -83.80%
  QoQ % 6.74% 11.25% -45.95% -62.15% -57.59% -36.85% -
  Horiz. % 6.51% 6.10% 5.48% 10.14% 26.78% 63.15% 100.00%
P/EPS 10.68 9.06 6.61 27.89 249.39 1,221.12 -385.79 -
  QoQ % 17.88% 37.07% -76.30% -88.82% -79.58% 416.52% -
  Horiz. % -2.77% -2.35% -1.71% -7.23% -64.64% -316.52% 100.00%
EY 9.37 11.04 15.13 3.59 0.40 0.08 -0.26 -
  QoQ % -15.13% -27.03% 321.45% 797.50% 400.00% 130.77% -
  Horiz. % -3,603.85% -4,246.15% -5,819.23% -1,380.77% -153.85% -30.77% 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 1.15 1.09 0.90 1.07 2.60 2.80 3.24 -49.84%
  QoQ % 5.50% 21.11% -15.89% -58.85% -7.14% -13.58% -
  Horiz. % 35.49% 33.64% 27.78% 33.02% 80.25% 86.42% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 29/05/15 12/02/15 28/11/14 - - -
Price 0.3000 0.3050 0.3000 0.2600 0.2600 0.0000 0.0000 -
P/RPS 0.89 0.91 0.97 1.40 1.56 0.00 0.00 -
  QoQ % -2.20% -6.19% -30.71% -10.26% 0.00% 0.00% -
  Horiz. % 57.05% 58.33% 62.18% 89.74% 100.00% - -
P/EPS 10.01 9.21 7.93 26.37 99.75 0.00 0.00 -
  QoQ % 8.69% 16.14% -69.93% -73.56% 0.00% 0.00% -
  Horiz. % 10.04% 9.23% 7.95% 26.44% 100.00% - -
EY 9.99 10.86 12.61 3.79 1.00 0.00 0.00 -
  QoQ % -8.01% -13.88% 232.72% 279.00% 0.00% 0.00% -
  Horiz. % 999.00% 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 1.08 1.11 1.08 1.02 1.04 0.00 0.00 -
  QoQ % -2.70% 2.78% 5.88% -1.92% 0.00% 0.00% -
  Horiz. % 103.85% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

467  253  663  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 HIAPTEK 0.285+0.005 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 NETX 0.15+0.005 
 PA 0.155-0.005 
 VIVOCOM 1.08-0.06 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS