Highlights

[ACME] QoQ TTM Result on 2013-01-31 [#0]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 28-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
31-Jan-2013
Profit Trend QoQ -     120.51%    YoY -     113.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 9,913 18,159 24,295 31,372 30,069 30,596 38,123 -68.47%
  QoQ % -45.41% -25.26% -22.56% 4.33% -1.72% -19.74% -
  Horiz. % 26.00% 47.63% 63.73% 82.29% 78.87% 80.26% 100.00%
PBT -757 -247 964 1,477 -4,663 -6,465 -7,127 -85.36%
  QoQ % -206.48% -125.62% -34.73% 131.67% 27.87% 9.29% -
  Horiz. % 10.62% 3.47% -13.53% -20.72% 65.43% 90.71% 100.00%
Tax -153 -274 -494 -656 661 1,053 1,204 -
  QoQ % 44.16% 44.53% 24.70% -199.24% -37.23% -12.54% -
  Horiz. % -12.71% -22.76% -41.03% -54.49% 54.90% 87.46% 100.00%
NP -910 -521 470 821 -4,002 -5,412 -5,923 -79.91%
  QoQ % -74.66% -210.85% -42.75% 120.51% 26.05% 8.63% -
  Horiz. % 15.36% 8.80% -7.94% -13.86% 67.57% 91.37% 100.00%
NP to SH -910 -521 470 821 -4,002 -5,412 -5,923 -79.91%
  QoQ % -74.66% -210.85% -42.75% 120.51% 26.05% 8.63% -
  Horiz. % 15.36% 8.80% -7.94% -13.86% 67.57% 91.37% 100.00%
Tax Rate - % - % 51.24 % 44.41 % - % - % - % -
  QoQ % 0.00% 0.00% 15.38% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.38% 100.00% - - -
Total Cost 10,823 18,680 23,825 30,551 34,071 36,008 44,046 -69.96%
  QoQ % -42.06% -21.59% -22.02% -10.33% -5.38% -18.25% -
  Horiz. % 24.57% 42.41% 54.09% 69.36% 77.35% 81.75% 100.00%
Net Worth - 49,957 50,980 51,084 50,692 50,895 50,151 -
  QoQ % 0.00% -2.01% -0.20% 0.77% -0.40% 1.48% -
  Horiz. % 0.00% 99.61% 101.65% 101.86% 101.08% 101.48% 100.00%
Dividend
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 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
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth - 49,957 50,980 51,084 50,692 50,895 50,151 -
  QoQ % 0.00% -2.01% -0.20% 0.77% -0.40% 1.48% -
  Horiz. % 0.00% 99.61% 101.65% 101.86% 101.08% 101.48% 100.00%
NOSH 205,499 205,499 207,999 207,999 204,736 207,142 206,470 -0.40%
  QoQ % 0.00% -1.20% 0.00% 1.59% -1.16% 0.33% -
  Horiz. % 99.53% 99.53% 100.74% 100.74% 99.16% 100.33% 100.00%
Ratio Analysis
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -9.18 % -2.87 % 1.93 % 2.62 % -13.31 % -17.69 % -15.54 % -36.30%
  QoQ % -219.86% -248.70% -26.34% 119.68% 24.76% -13.84% -
  Horiz. % 59.07% 18.47% -12.42% -16.86% 85.65% 113.84% 100.00%
ROE - % -1.04 % 0.92 % 1.61 % -7.89 % -10.63 % -11.81 % -
  QoQ % 0.00% -213.04% -42.86% 120.41% 25.78% 9.99% -
  Horiz. % 0.00% 8.81% -7.79% -13.63% 66.81% 90.01% 100.00%
Per Share
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 4.82 8.84 11.68 15.08 14.69 14.77 18.46 -68.35%
  QoQ % -45.48% -24.32% -22.55% 2.65% -0.54% -19.99% -
  Horiz. % 26.11% 47.89% 63.27% 81.69% 79.58% 80.01% 100.00%
EPS -0.44 -0.25 0.23 0.39 -1.95 -2.61 -2.87 -79.95%
  QoQ % -76.00% -208.70% -41.03% 120.00% 25.29% 9.06% -
  Horiz. % 15.33% 8.71% -8.01% -13.59% 67.94% 90.94% 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 - 0.2431 0.2451 0.2456 0.2476 0.2457 0.2429 -
  QoQ % 0.00% -0.82% -0.20% -0.81% 0.77% 1.15% -
  Horiz. % 0.00% 100.08% 100.91% 101.11% 101.93% 101.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 3.22 5.90 7.89 10.19 9.77 9.94 12.39 -68.48%
  QoQ % -45.42% -25.22% -22.57% 4.30% -1.71% -19.77% -
  Horiz. % 25.99% 47.62% 63.68% 82.24% 78.85% 80.23% 100.00%
EPS -0.30 -0.17 0.15 0.27 -1.30 -1.76 -1.92 -79.62%
  QoQ % -76.47% -213.33% -44.44% 120.77% 26.14% 8.33% -
  Horiz. % 15.63% 8.85% -7.81% -14.06% 67.71% 91.67% 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 - 0.1623 0.1657 0.1660 0.1647 0.1654 0.1630 -
  QoQ % 0.00% -2.05% -0.18% 0.79% -0.42% 1.47% -
  Horiz. % 0.00% 99.57% 101.66% 101.84% 101.04% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 28/06/13 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.2600 0.2250 0.2400 0.2650 0.2800 0.2900 0.2600 -
P/RPS 5.39 2.55 2.05 1.76 1.91 1.96 1.41 215.48%
  QoQ % 111.37% 24.39% 16.48% -7.85% -2.55% 39.01% -
  Horiz. % 382.27% 180.85% 145.39% 124.82% 135.46% 139.01% 100.00%
P/EPS -58.71 -88.75 106.21 67.14 -14.32 -11.10 -9.06 395.87%
  QoQ % 33.85% -183.56% 58.19% 568.85% -29.01% -22.52% -
  Horiz. % 648.01% 979.58% -1,172.30% -741.06% 158.06% 122.52% 100.00%
EY -1.70 -1.13 0.94 1.49 -6.98 -9.01 -11.03 -79.86%
  QoQ % -50.44% -220.21% -36.91% 121.35% 22.53% 18.31% -
  Horiz. % 15.41% 10.24% -8.52% -13.51% 63.28% 81.69% 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 0.00 0.93 0.98 1.08 1.13 1.18 1.07 -
  QoQ % 0.00% -5.10% -9.26% -4.42% -4.24% 10.28% -
  Horiz. % 0.00% 86.92% 91.59% 100.93% 105.61% 110.28% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date - - - 28/03/13 27/12/12 27/09/12 28/06/12 -
Price 0.0000 0.0000 0.0000 0.2350 0.2800 0.2800 0.3000 -
P/RPS 0.00 0.00 0.00 1.56 1.91 1.90 1.62 -
  QoQ % 0.00% 0.00% 0.00% -18.32% 0.53% 17.28% -
  Horiz. % 0.00% 0.00% 0.00% 96.30% 117.90% 117.28% 100.00%
P/EPS 0.00 0.00 0.00 59.54 -14.32 -10.72 -10.46 -
  QoQ % 0.00% 0.00% 0.00% 515.78% -33.58% -2.49% -
  Horiz. % -0.00% -0.00% -0.00% -569.22% 136.90% 102.49% 100.00%
EY 0.00 0.00 0.00 1.68 -6.98 -9.33 -9.56 -
  QoQ % 0.00% 0.00% 0.00% 124.07% 25.19% 2.41% -
  Horiz. % -0.00% -0.00% -0.00% -17.57% 73.01% 97.59% 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 0.00 0.00 0.00 0.96 1.13 1.14 1.24 -
  QoQ % 0.00% 0.00% 0.00% -15.04% -0.88% -8.06% -
  Horiz. % 0.00% 0.00% 0.00% 77.42% 91.13% 91.94% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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