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 - 307,750
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 7.89 10.19 9.77 9.94 12.39 14.93 16.95 -41.72%
  QoQ % -22.57% 4.30% -1.71% -19.77% -17.01% -11.92% -
  Horiz. % 46.55% 60.12% 57.64% 58.64% 73.10% 88.08% 100.00%
EPS 0.15 0.27 -1.30 -1.76 -1.92 -2.01 -1.02 -
  QoQ % -44.44% 120.77% 26.14% 8.33% 4.48% -97.06% -
  Horiz. % -14.71% -26.47% 127.45% 172.55% 188.24% 197.06% 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 0.1657 0.1660 0.1647 0.1654 0.1630 0.1640 0.1806 -5.90%
  QoQ % -0.18% 0.79% -0.42% 1.47% -0.61% -9.19% -
  Horiz. % 91.75% 91.92% 91.20% 91.58% 90.25% 90.81% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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