Highlights

[ACME] QoQ TTM Result on 2012-01-31 [#4]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jan-2012  [#4]
Profit Trend QoQ -     -96.63%    YoY -     -17,791.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 30,069 30,596 38,123 45,960 52,156 58,319 57,167 -34.71%
  QoQ % -1.72% -19.74% -17.05% -11.88% -10.57% 2.02% -
  Horiz. % 52.60% 53.52% 66.69% 80.40% 91.23% 102.02% 100.00%
PBT -4,663 -6,465 -7,127 -7,531 -3,376 -1,227 -999 178.00%
  QoQ % 27.87% 9.29% 5.36% -123.07% -175.14% -22.82% -
  Horiz. % 466.77% 647.15% 713.41% 753.85% 337.94% 122.82% 100.00%
Tax 661 1,053 1,204 1,339 227 -299 -260 -
  QoQ % -37.23% -12.54% -10.08% 489.87% 175.92% -15.00% -
  Horiz. % -254.23% -405.00% -463.08% -515.00% -87.31% 115.00% 100.00%
NP -4,002 -5,412 -5,923 -6,192 -3,149 -1,526 -1,259 115.43%
  QoQ % 26.05% 8.63% 4.34% -96.63% -106.36% -21.21% -
  Horiz. % 317.87% 429.86% 470.45% 491.82% 250.12% 121.21% 100.00%
NP to SH -4,002 -5,412 -5,923 -6,192 -3,149 -1,526 -1,259 115.43%
  QoQ % 26.05% 8.63% 4.34% -96.63% -106.36% -21.21% -
  Horiz. % 317.87% 429.86% 470.45% 491.82% 250.12% 121.21% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 34,071 36,008 44,046 52,152 55,305 59,845 58,426 -30.09%
  QoQ % -5.38% -18.25% -15.54% -5.70% -7.59% 2.43% -
  Horiz. % 58.31% 61.63% 75.39% 89.26% 94.66% 102.43% 100.00%
Net Worth 50,692 50,895 50,151 50,460 55,592 62,468 55,596 -5.94%
  QoQ % -0.40% 1.48% -0.61% -9.23% -11.01% 12.36% -
  Horiz. % 91.18% 91.54% 90.21% 90.76% 99.99% 112.36% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 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
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 50,692 50,895 50,151 50,460 55,592 62,468 55,596 -5.94%
  QoQ % -0.40% 1.48% -0.61% -9.23% -11.01% 12.36% -
  Horiz. % 91.18% 91.54% 90.21% 90.76% 99.99% 112.36% 100.00%
NOSH 204,736 207,142 206,470 209,379 208,367 230,000 205,000 -0.09%
  QoQ % -1.16% 0.33% -1.39% 0.49% -9.41% 12.20% -
  Horiz. % 99.87% 101.05% 100.72% 102.14% 101.64% 112.20% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin -13.31 % -17.69 % -15.54 % -13.47 % -6.04 % -2.62 % -2.20 % 230.22%
  QoQ % 24.76% -13.84% -15.37% -123.01% -130.53% -19.09% -
  Horiz. % 605.00% 804.09% 706.36% 612.27% 274.55% 119.09% 100.00%
ROE -7.89 % -10.63 % -11.81 % -12.27 % -5.66 % -2.44 % -2.26 % 129.26%
  QoQ % 25.78% 9.99% 3.75% -116.78% -131.97% -7.96% -
  Horiz. % 349.12% 470.35% 522.57% 542.92% 250.44% 107.96% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 14.69 14.77 18.46 21.95 25.03 25.36 27.89 -34.65%
  QoQ % -0.54% -19.99% -15.90% -12.31% -1.30% -9.07% -
  Horiz. % 52.67% 52.96% 66.19% 78.70% 89.75% 90.93% 100.00%
EPS -1.95 -2.61 -2.87 -2.96 -1.51 -0.66 -0.61 116.24%
  QoQ % 25.29% 9.06% 3.04% -96.03% -128.79% -8.20% -
  Horiz. % 319.67% 427.87% 470.49% 485.25% 247.54% 108.20% 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 0.2476 0.2457 0.2429 0.2410 0.2668 0.2716 0.2712 -5.86%
  QoQ % 0.77% 1.15% 0.79% -9.67% -1.77% 0.15% -
  Horiz. % 91.30% 90.60% 89.56% 88.86% 98.38% 100.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 9.77 9.94 12.39 14.93 16.95 18.95 18.58 -34.73%
  QoQ % -1.71% -19.77% -17.01% -11.92% -10.55% 1.99% -
  Horiz. % 52.58% 53.50% 66.68% 80.36% 91.23% 101.99% 100.00%
EPS -1.30 -1.76 -1.92 -2.01 -1.02 -0.50 -0.41 115.07%
  QoQ % 26.14% 8.33% 4.48% -97.06% -104.00% -21.95% -
  Horiz. % 317.07% 429.27% 468.29% 490.24% 248.78% 121.95% 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 0.1647 0.1654 0.1630 0.1640 0.1806 0.2030 0.1807 -5.97%
  QoQ % -0.42% 1.47% -0.61% -9.19% -11.03% 12.34% -
  Horiz. % 91.15% 91.53% 90.20% 90.76% 99.94% 112.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.2800 0.2900 0.2600 0.3000 0.3200 0.9900 0.9800 -
P/RPS 1.91 1.96 1.41 1.37 1.28 3.90 3.51 -33.22%
  QoQ % -2.55% 39.01% 2.92% 7.03% -67.18% 11.11% -
  Horiz. % 54.42% 55.84% 40.17% 39.03% 36.47% 111.11% 100.00%
P/EPS -14.32 -11.10 -9.06 -10.14 -21.17 -149.21 -159.57 -79.81%
  QoQ % -29.01% -22.52% 10.65% 52.10% 85.81% 6.49% -
  Horiz. % 8.97% 6.96% 5.68% 6.35% 13.27% 93.51% 100.00%
EY -6.98 -9.01 -11.03 -9.86 -4.72 -0.67 -0.63 393.38%
  QoQ % 22.53% 18.31% -11.87% -108.90% -604.48% -6.35% -
  Horiz. % 1,107.94% 1,430.16% 1,750.79% 1,565.08% 749.21% 106.35% 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 1.13 1.18 1.07 1.24 1.20 3.65 3.61 -53.74%
  QoQ % -4.24% 10.28% -13.71% 3.33% -67.12% 1.11% -
  Horiz. % 31.30% 32.69% 29.64% 34.35% 33.24% 101.11% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 27/09/12 28/06/12 29/03/12 28/12/11 30/09/11 30/06/11 -
Price 0.2800 0.2800 0.3000 0.2800 0.2900 0.3300 1.0100 -
P/RPS 1.91 1.90 1.62 1.28 1.16 1.30 3.62 -34.58%
  QoQ % 0.53% 17.28% 26.56% 10.34% -10.77% -64.09% -
  Horiz. % 52.76% 52.49% 44.75% 35.36% 32.04% 35.91% 100.00%
P/EPS -14.32 -10.72 -10.46 -9.47 -19.19 -49.74 -164.46 -80.21%
  QoQ % -33.58% -2.49% -10.45% 50.65% 61.42% 69.76% -
  Horiz. % 8.71% 6.52% 6.36% 5.76% 11.67% 30.24% 100.00%
EY -6.98 -9.33 -9.56 -10.56 -5.21 -2.01 -0.61 404.05%
  QoQ % 25.19% 2.41% 9.47% -102.69% -159.20% -229.51% -
  Horiz. % 1,144.26% 1,529.51% 1,567.21% 1,731.15% 854.10% 329.51% 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 1.13 1.14 1.24 1.16 1.09 1.22 3.72 -54.65%
  QoQ % -0.88% -8.06% 6.90% 6.42% -10.66% -67.20% -
  Horiz. % 30.38% 30.65% 33.33% 31.18% 29.30% 32.80% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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