Highlights

[ACME] QoQ TTM Result on 2011-07-31 [#2]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 30-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jul-2011  [#2]
Profit Trend QoQ -     -21.21%    YoY -     -164.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 38,123 45,960 52,156 58,319 57,167 55,078 60,230 -26.30%
  QoQ % -17.05% -11.88% -10.57% 2.02% 3.79% -8.55% -
  Horiz. % 63.30% 76.31% 86.59% 96.83% 94.91% 91.45% 100.00%
PBT -7,127 -7,531 -3,376 -1,227 -999 668 2,177 -
  QoQ % 5.36% -123.07% -175.14% -22.82% -249.55% -69.32% -
  Horiz. % -327.38% -345.93% -155.08% -56.36% -45.89% 30.68% 100.00%
Tax 1,204 1,339 227 -299 -260 -633 -726 -
  QoQ % -10.08% 489.87% 175.92% -15.00% 58.93% 12.81% -
  Horiz. % -165.84% -184.44% -31.27% 41.18% 35.81% 87.19% 100.00%
NP -5,923 -6,192 -3,149 -1,526 -1,259 35 1,451 -
  QoQ % 4.34% -96.63% -106.36% -21.21% -3,697.14% -97.59% -
  Horiz. % -408.20% -426.74% -217.02% -105.17% -86.77% 2.41% 100.00%
NP to SH -5,923 -6,192 -3,149 -1,526 -1,259 35 1,451 -
  QoQ % 4.34% -96.63% -106.36% -21.21% -3,697.14% -97.59% -
  Horiz. % -408.20% -426.74% -217.02% -105.17% -86.77% 2.41% 100.00%
Tax Rate - % - % - % - % - % 94.76 % 33.35 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 184.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 284.14% 100.00%
Total Cost 44,046 52,152 55,305 59,845 58,426 55,043 58,779 -17.51%
  QoQ % -15.54% -5.70% -7.59% 2.43% 6.15% -6.36% -
  Horiz. % 74.93% 88.73% 94.09% 101.81% 99.40% 93.64% 100.00%
Net Worth 50,151 50,460 55,592 62,468 55,596 56,598 59,286 -10.56%
  QoQ % -0.61% -9.23% -11.01% 12.36% -1.77% -4.53% -
  Horiz. % 84.59% 85.11% 93.77% 105.37% 93.77% 95.47% 100.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 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
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 50,151 50,460 55,592 62,468 55,596 56,598 59,286 -10.56%
  QoQ % -0.61% -9.23% -11.01% 12.36% -1.77% -4.53% -
  Horiz. % 84.59% 85.11% 93.77% 105.37% 93.77% 95.47% 100.00%
NOSH 206,470 209,379 208,367 230,000 205,000 209,082 207,586 -0.36%
  QoQ % -1.39% 0.49% -9.41% 12.20% -1.95% 0.72% -
  Horiz. % 99.46% 100.86% 100.38% 110.80% 98.75% 100.72% 100.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -15.54 % -13.47 % -6.04 % -2.62 % -2.20 % 0.06 % 2.41 % -
  QoQ % -15.37% -123.01% -130.53% -19.09% -3,766.67% -97.51% -
  Horiz. % -644.81% -558.92% -250.62% -108.71% -91.29% 2.49% 100.00%
ROE -11.81 % -12.27 % -5.66 % -2.44 % -2.26 % 0.06 % 2.45 % -
  QoQ % 3.75% -116.78% -131.97% -7.96% -3,866.67% -97.55% -
  Horiz. % -482.04% -500.82% -231.02% -99.59% -92.24% 2.45% 100.00%
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 18.46 21.95 25.03 25.36 27.89 26.34 29.01 -26.04%
  QoQ % -15.90% -12.31% -1.30% -9.07% 5.88% -9.20% -
  Horiz. % 63.63% 75.66% 86.28% 87.42% 96.14% 90.80% 100.00%
EPS -2.87 -2.96 -1.51 -0.66 -0.61 0.02 0.70 -
  QoQ % 3.04% -96.03% -128.79% -8.20% -3,150.00% -97.14% -
  Horiz. % -410.00% -422.86% -215.71% -94.29% -87.14% 2.86% 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 0.2429 0.2410 0.2668 0.2716 0.2712 0.2707 0.2856 -10.24%
  QoQ % 0.79% -9.67% -1.77% 0.15% 0.18% -5.22% -
  Horiz. % 85.05% 84.38% 93.42% 95.10% 94.96% 94.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 12.39 14.93 16.95 18.95 18.58 17.90 19.57 -26.29%
  QoQ % -17.01% -11.92% -10.55% 1.99% 3.80% -8.53% -
  Horiz. % 63.31% 76.29% 86.61% 96.83% 94.94% 91.47% 100.00%
EPS -1.92 -2.01 -1.02 -0.50 -0.41 0.01 0.47 -
  QoQ % 4.48% -97.06% -104.00% -21.95% -4,200.00% -97.87% -
  Horiz. % -408.51% -427.66% -217.02% -106.38% -87.23% 2.13% 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 0.1630 0.1640 0.1806 0.2030 0.1807 0.1839 0.1926 -10.54%
  QoQ % -0.61% -9.19% -11.03% 12.34% -1.74% -4.52% -
  Horiz. % 84.63% 85.15% 93.77% 105.40% 93.82% 95.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.2600 0.3000 0.3200 0.9900 0.9800 1.0400 2.5500 -
P/RPS 1.41 1.37 1.28 3.90 3.51 3.95 8.79 -70.51%
  QoQ % 2.92% 7.03% -67.18% 11.11% -11.14% -55.06% -
  Horiz. % 16.04% 15.59% 14.56% 44.37% 39.93% 44.94% 100.00%
P/EPS -9.06 -10.14 -21.17 -149.21 -159.57 6,212.74 364.81 -
  QoQ % 10.65% 52.10% 85.81% 6.49% -102.57% 1,603.01% -
  Horiz. % -2.48% -2.78% -5.80% -40.90% -43.74% 1,703.01% 100.00%
EY -11.03 -9.86 -4.72 -0.67 -0.63 0.02 0.27 -
  QoQ % -11.87% -108.90% -604.48% -6.35% -3,250.00% -92.59% -
  Horiz. % -4,085.18% -3,651.85% -1,748.15% -248.15% -233.33% 7.41% 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 1.07 1.24 1.20 3.65 3.61 3.84 8.93 -75.73%
  QoQ % -13.71% 3.33% -67.12% 1.11% -5.99% -57.00% -
  Horiz. % 11.98% 13.89% 13.44% 40.87% 40.43% 43.00% 100.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 29/03/12 28/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.3000 0.2800 0.2900 0.3300 1.0100 1.0000 1.5100 -
P/RPS 1.62 1.28 1.16 1.30 3.62 3.80 5.20 -54.08%
  QoQ % 26.56% 10.34% -10.77% -64.09% -4.74% -26.92% -
  Horiz. % 31.15% 24.62% 22.31% 25.00% 69.62% 73.08% 100.00%
P/EPS -10.46 -9.47 -19.19 -49.74 -164.46 5,973.79 216.03 -
  QoQ % -10.45% 50.65% 61.42% 69.76% -102.75% 2,665.26% -
  Horiz. % -4.84% -4.38% -8.88% -23.02% -76.13% 2,765.26% 100.00%
EY -9.56 -10.56 -5.21 -2.01 -0.61 0.02 0.46 -
  QoQ % 9.47% -102.69% -159.20% -229.51% -3,150.00% -95.65% -
  Horiz. % -2,078.26% -2,295.65% -1,132.61% -436.96% -132.61% 4.35% 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 1.24 1.16 1.09 1.22 3.72 3.69 5.29 -62.02%
  QoQ % 6.90% 6.42% -10.66% -67.20% 0.81% -30.25% -
  Horiz. % 23.44% 21.93% 20.60% 23.06% 70.32% 69.75% 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
 
 

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