Highlights

[ACME] QoQ TTM Result on 2012-07-31 [#2]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jul-2012  [#2]
Profit Trend QoQ -     8.63%    YoY -     -254.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 24,295 31,372 30,069 30,596 38,123 45,960 52,156 -41.69%
  QoQ % -22.56% 4.33% -1.72% -19.74% -17.05% -11.88% -
  Horiz. % 46.58% 60.15% 57.65% 58.66% 73.09% 88.12% 100.00%
PBT 964 1,477 -4,663 -6,465 -7,127 -7,531 -3,376 -
  QoQ % -34.73% 131.67% 27.87% 9.29% 5.36% -123.07% -
  Horiz. % -28.55% -43.75% 138.12% 191.50% 211.11% 223.07% 100.00%
Tax -494 -656 661 1,053 1,204 1,339 227 -
  QoQ % 24.70% -199.24% -37.23% -12.54% -10.08% 489.87% -
  Horiz. % -217.62% -288.99% 291.19% 463.88% 530.40% 589.87% 100.00%
NP 470 821 -4,002 -5,412 -5,923 -6,192 -3,149 -
  QoQ % -42.75% 120.51% 26.05% 8.63% 4.34% -96.63% -
  Horiz. % -14.93% -26.07% 127.09% 171.86% 188.09% 196.63% 100.00%
NP to SH 470 821 -4,002 -5,412 -5,923 -6,192 -3,149 -
  QoQ % -42.75% 120.51% 26.05% 8.63% 4.34% -96.63% -
  Horiz. % -14.93% -26.07% 127.09% 171.86% 188.09% 196.63% 100.00%
Tax Rate 51.24 % 44.41 % - % - % - % - % - % -
  QoQ % 15.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.38% 100.00% - - - - -
Total Cost 23,825 30,551 34,071 36,008 44,046 52,152 55,305 -44.82%
  QoQ % -22.02% -10.33% -5.38% -18.25% -15.54% -5.70% -
  Horiz. % 43.08% 55.24% 61.61% 65.11% 79.64% 94.30% 100.00%
Net Worth 50,980 51,084 50,692 50,895 50,151 50,460 55,592 -5.93%
  QoQ % -0.20% 0.77% -0.40% 1.48% -0.61% -9.23% -
  Horiz. % 91.70% 91.89% 91.19% 91.55% 90.21% 90.77% 100.00%
Dividend
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 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
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 50,980 51,084 50,692 50,895 50,151 50,460 55,592 -5.93%
  QoQ % -0.20% 0.77% -0.40% 1.48% -0.61% -9.23% -
  Horiz. % 91.70% 91.89% 91.19% 91.55% 90.21% 90.77% 100.00%
NOSH 207,999 207,999 204,736 207,142 206,470 209,379 208,367 -0.12%
  QoQ % 0.00% 1.59% -1.16% 0.33% -1.39% 0.49% -
  Horiz. % 99.82% 99.82% 98.26% 99.41% 99.09% 100.49% 100.00%
Ratio Analysis
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 1.93 % 2.62 % -13.31 % -17.69 % -15.54 % -13.47 % -6.04 % -
  QoQ % -26.34% 119.68% 24.76% -13.84% -15.37% -123.01% -
  Horiz. % -31.95% -43.38% 220.36% 292.88% 257.28% 223.01% 100.00%
ROE 0.92 % 1.61 % -7.89 % -10.63 % -11.81 % -12.27 % -5.66 % -
  QoQ % -42.86% 120.41% 25.78% 9.99% 3.75% -116.78% -
  Horiz. % -16.25% -28.45% 139.40% 187.81% 208.66% 216.78% 100.00%
Per Share
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 11.68 15.08 14.69 14.77 18.46 21.95 25.03 -41.61%
  QoQ % -22.55% 2.65% -0.54% -19.99% -15.90% -12.31% -
  Horiz. % 46.66% 60.25% 58.69% 59.01% 73.75% 87.69% 100.00%
EPS 0.23 0.39 -1.95 -2.61 -2.87 -2.96 -1.51 -
  QoQ % -41.03% 120.00% 25.29% 9.06% 3.04% -96.03% -
  Horiz. % -15.23% -25.83% 129.14% 172.85% 190.07% 196.03% 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 0.2451 0.2456 0.2476 0.2457 0.2429 0.2410 0.2668 -5.81%
  QoQ % -0.20% -0.81% 0.77% 1.15% 0.79% -9.67% -
  Horiz. % 91.87% 92.05% 92.80% 92.09% 91.04% 90.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,758
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 9.77 12.61 12.09 12.30 15.33 18.48 20.97 -41.68%
  QoQ % -22.52% 4.30% -1.71% -19.77% -17.05% -11.87% -
  Horiz. % 46.59% 60.13% 57.65% 58.66% 73.10% 88.13% 100.00%
EPS 0.19 0.33 -1.61 -2.18 -2.38 -2.49 -1.27 -
  QoQ % -42.42% 120.50% 26.15% 8.40% 4.42% -96.06% -
  Horiz. % -14.96% -25.98% 126.77% 171.65% 187.40% 196.06% 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 0.2049 0.2054 0.2038 0.2046 0.2016 0.2028 0.2235 -5.95%
  QoQ % -0.24% 0.79% -0.39% 1.49% -0.59% -9.26% -
  Horiz. % 91.68% 91.90% 91.19% 91.54% 90.20% 90.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.2400 0.2650 0.2800 0.2900 0.2600 0.3000 0.3200 -
P/RPS 2.05 1.76 1.91 1.96 1.41 1.37 1.28 39.45%
  QoQ % 16.48% -7.85% -2.55% 39.01% 2.92% 7.03% -
  Horiz. % 160.16% 137.50% 149.22% 153.13% 110.16% 107.03% 100.00%
P/EPS 106.21 67.14 -14.32 -11.10 -9.06 -10.14 -21.17 -
  QoQ % 58.19% 568.85% -29.01% -22.52% 10.65% 52.10% -
  Horiz. % -501.70% -317.15% 67.64% 52.43% 42.80% 47.90% 100.00%
EY 0.94 1.49 -6.98 -9.01 -11.03 -9.86 -4.72 -
  QoQ % -36.91% 121.35% 22.53% 18.31% -11.87% -108.90% -
  Horiz. % -19.92% -31.57% 147.88% 190.89% 233.69% 208.90% 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 0.98 1.08 1.13 1.18 1.07 1.24 1.20 -13.32%
  QoQ % -9.26% -4.42% -4.24% 10.28% -13.71% 3.33% -
  Horiz. % 81.67% 90.00% 94.17% 98.33% 89.17% 103.33% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date - 28/03/13 27/12/12 27/09/12 28/06/12 29/03/12 28/12/11 -
Price 0.0000 0.2350 0.2800 0.2800 0.3000 0.2800 0.2900 -
P/RPS 0.00 1.56 1.91 1.90 1.62 1.28 1.16 -
  QoQ % 0.00% -18.32% 0.53% 17.28% 26.56% 10.34% -
  Horiz. % 0.00% 134.48% 164.66% 163.79% 139.66% 110.34% 100.00%
P/EPS 0.00 59.54 -14.32 -10.72 -10.46 -9.47 -19.19 -
  QoQ % 0.00% 515.78% -33.58% -2.49% -10.45% 50.65% -
  Horiz. % -0.00% -310.27% 74.62% 55.86% 54.51% 49.35% 100.00%
EY 0.00 1.68 -6.98 -9.33 -9.56 -10.56 -5.21 -
  QoQ % 0.00% 124.07% 25.19% 2.41% 9.47% -102.69% -
  Horiz. % -0.00% -32.25% 133.97% 179.08% 183.49% 202.69% 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 0.96 1.13 1.14 1.24 1.16 1.09 -
  QoQ % 0.00% -15.04% -0.88% -8.06% 6.90% 6.42% -
  Horiz. % 0.00% 88.07% 103.67% 104.59% 113.76% 106.42% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

493  282  599  847 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.20+0.11 
 PDZ-WB 0.06+0.03 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MLAB 0.055+0.015 
 ANZO 0.195-0.04 
 MQTECH 0.08+0.015 
 DGB 0.045+0.01 
 KNM 0.235+0.02 
 TDEX 0.075+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Cimb revised capping for gloves gloveharicut
2. CLSA: GLOVE supply shortage forecasted throughout the next 3 years. TOPGLOV (RM28) HARTA (RM20) KOSSAN (RM13) gloveharicut
3. BURSA'S PN17 RELIEF MEASURES RESULTING IN AIRASIA TRIGGERING SUSPENDED CRITERIA BUT NOT CLASSIFIED AS A PN17 LISTED ISSUER Good Articles to Share
4. BNM CUTS OPR BY 0.25 BASIS POINTS !!! THIS CONSTRUCTION STOCK DEFINITELY TO BE WATCHED !!! Bursa Master
5. Supermax Corporation - Heads I Win, Tails I Win Too Kenanga Research & Investment
6. Technical View - MY E.G. Services Bhd (MYEG,0138) Rakuten Trade Research Reports
7. HLIB: There are still legs to GLOVE rally and it is only in midst of a rerating gloveharicut
8. Malaysia Rubber Gloves – 2nd Wave Is Coming; Get Ready for the Ride KL Trader Investment Research Articles
Partners & Brokers