Highlights

[ACME] QoQ TTM Result on 2015-03-31 [#4]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     283.99%    YoY -     1,971.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 82,334 71,355 71,431 65,220 38,997 35,151 15,500 203.51%
  QoQ % 15.39% -0.11% 9.52% 67.24% 10.94% 126.78% -
  Horiz. % 531.19% 460.35% 460.85% 420.77% 251.59% 226.78% 100.00%
PBT 8,597 8,459 9,764 10,855 4,269 3,003 1,451 226.37%
  QoQ % 1.63% -13.37% -10.05% 154.27% 42.16% 106.96% -
  Horiz. % 592.49% 582.98% 672.92% 748.10% 294.21% 206.96% 100.00%
Tax -2,300 -2,418 -3,040 -3,246 -2,221 -2,471 -1,335 43.57%
  QoQ % 4.88% 20.46% 6.35% -46.15% 10.12% -85.09% -
  Horiz. % 172.28% 181.12% 227.72% 243.15% 166.37% 185.09% 100.00%
NP 6,297 6,041 6,724 7,609 2,048 532 116 1,323.28%
  QoQ % 4.24% -10.16% -11.63% 271.53% 284.96% 358.62% -
  Horiz. % 5,428.45% 5,207.76% 5,796.55% 6,559.48% 1,765.52% 458.62% 100.00%
NP to SH 6,613 6,356 7,052 7,937 2,067 551 117 1,362.01%
  QoQ % 4.04% -9.87% -11.15% 283.99% 275.14% 370.94% -
  Horiz. % 5,652.14% 5,432.48% 6,027.35% 6,783.76% 1,766.67% 470.94% 100.00%
Tax Rate 26.75 % 28.58 % 31.13 % 29.90 % 52.03 % 82.28 % 92.01 % -56.02%
  QoQ % -6.40% -8.19% 4.11% -42.53% -36.76% -10.57% -
  Horiz. % 29.07% 31.06% 33.83% 32.50% 56.55% 89.43% 100.00%
Total Cost 76,037 65,314 64,707 57,611 36,949 34,619 15,384 189.32%
  QoQ % 16.42% 0.94% 12.32% 55.92% 6.73% 125.03% -
  Horiz. % 494.26% 424.56% 420.61% 374.49% 240.18% 225.03% 100.00%
Net Worth 59,868 58,853 58,557 58,523 53,691 52,935 51,037 11.19%
  QoQ % 1.73% 0.51% 0.06% 9.00% 1.43% 3.72% -
  Horiz. % 117.30% 115.31% 114.73% 114.67% 105.20% 103.72% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 59,868 58,853 58,557 58,523 53,691 52,935 51,037 11.19%
  QoQ % 1.73% 0.51% 0.06% 9.00% 1.43% 3.72% -
  Horiz. % 117.30% 115.31% 114.73% 114.67% 105.20% 103.72% 100.00%
NOSH 210,434 212,083 212,857 209,835 209,649 211,403 208,571 0.59%
  QoQ % -0.78% -0.36% 1.44% 0.09% -0.83% 1.36% -
  Horiz. % 100.89% 101.68% 102.05% 100.61% 100.52% 101.36% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.65 % 8.47 % 9.41 % 11.67 % 5.25 % 1.51 % 0.75 % 368.34%
  QoQ % -9.68% -9.99% -19.37% 122.29% 247.68% 101.33% -
  Horiz. % 1,020.00% 1,129.33% 1,254.67% 1,556.00% 700.00% 201.33% 100.00%
ROE 11.05 % 10.80 % 12.04 % 13.56 % 3.85 % 1.04 % 0.23 % 1,212.28%
  QoQ % 2.31% -10.30% -11.21% 252.21% 270.19% 352.17% -
  Horiz. % 4,804.35% 4,695.65% 5,234.78% 5,895.65% 1,673.91% 452.17% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.13 33.64 33.56 31.08 18.60 16.63 7.43 201.79%
  QoQ % 16.32% 0.24% 7.98% 67.10% 11.85% 123.82% -
  Horiz. % 526.65% 452.76% 451.68% 418.30% 250.34% 223.82% 100.00%
EPS 3.14 3.00 3.31 3.78 0.99 0.26 0.06 1,289.06%
  QoQ % 4.67% -9.37% -12.43% 281.82% 280.77% 333.33% -
  Horiz. % 5,233.33% 5,000.00% 5,516.67% 6,300.00% 1,650.00% 433.33% 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 0.2845 0.2775 0.2751 0.2789 0.2561 0.2504 0.2447 10.54%
  QoQ % 2.52% 0.87% -1.36% 8.90% 2.28% 2.33% -
  Horiz. % 116.26% 113.40% 112.42% 113.98% 104.66% 102.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.75 23.19 23.21 21.19 12.67 11.42 5.04 203.35%
  QoQ % 15.35% -0.09% 9.53% 67.25% 10.95% 126.59% -
  Horiz. % 530.75% 460.12% 460.52% 420.44% 251.39% 226.59% 100.00%
EPS 2.15 2.07 2.29 2.58 0.67 0.18 0.04 1,313.95%
  QoQ % 3.86% -9.61% -11.24% 285.07% 272.22% 350.00% -
  Horiz. % 5,375.00% 5,175.00% 5,725.00% 6,450.00% 1,675.00% 450.00% 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 0.1945 0.1912 0.1903 0.1902 0.1745 0.1720 0.1658 11.20%
  QoQ % 1.73% 0.47% 0.05% 9.00% 1.45% 3.74% -
  Horiz. % 117.31% 115.32% 114.78% 114.72% 105.25% 103.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3000 0.3200 0.3000 0.2500 0.2750 0.6500 0.6850 -
P/RPS 0.77 0.95 0.89 0.80 1.48 3.91 9.22 -80.81%
  QoQ % -18.95% 6.74% 11.25% -45.95% -62.15% -57.59% -
  Horiz. % 8.35% 10.30% 9.65% 8.68% 16.05% 42.41% 100.00%
P/EPS 9.55 10.68 9.06 6.61 27.89 249.39 1,221.12 -96.03%
  QoQ % -10.58% 17.88% 37.07% -76.30% -88.82% -79.58% -
  Horiz. % 0.78% 0.87% 0.74% 0.54% 2.28% 20.42% 100.00%
EY 10.48 9.37 11.04 15.13 3.59 0.40 0.08 2,456.57%
  QoQ % 11.85% -15.13% -27.03% 321.45% 797.50% 400.00% -
  Horiz. % 13,100.00% 11,712.50% 13,800.00% 18,912.50% 4,487.50% 500.00% 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 1.05 1.15 1.09 0.90 1.07 2.60 2.80 -47.90%
  QoQ % -8.70% 5.50% 21.11% -15.89% -58.85% -7.14% -
  Horiz. % 37.50% 41.07% 38.93% 32.14% 38.21% 92.86% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 26/08/15 29/05/15 12/02/15 28/11/14 - -
Price 0.3050 0.3000 0.3050 0.3000 0.2600 0.2600 0.0000 -
P/RPS 0.78 0.89 0.91 0.97 1.40 1.56 0.00 -
  QoQ % -12.36% -2.20% -6.19% -30.71% -10.26% 0.00% -
  Horiz. % 50.00% 57.05% 58.33% 62.18% 89.74% 100.00% -
P/EPS 9.71 10.01 9.21 7.93 26.37 99.75 0.00 -
  QoQ % -3.00% 8.69% 16.14% -69.93% -73.56% 0.00% -
  Horiz. % 9.73% 10.04% 9.23% 7.95% 26.44% 100.00% -
EY 10.30 9.99 10.86 12.61 3.79 1.00 0.00 -
  QoQ % 3.10% -8.01% -13.88% 232.72% 279.00% 0.00% -
  Horiz. % 1,030.00% 999.00% 1,086.00% 1,261.00% 379.00% 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 1.08 1.11 1.08 1.02 1.04 0.00 -
  QoQ % -0.93% -2.70% 2.78% 5.88% -1.92% 0.00% -
  Horiz. % 102.88% 103.85% 106.73% 103.85% 98.08% 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
 
 

514  279  654  1008 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 TNLOGIS 0.945+0.11 
 HIAPTEK 0.280.00 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

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