[ACME] QoQ TTM Result on 2011-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 30,596 38,123 45,960 52,156 58,319 57,167 55,078 -32.45% QoQ % -19.74% -17.05% -11.88% -10.57% 2.02% 3.79% - Horiz. % 55.55% 69.22% 83.45% 94.69% 105.88% 103.79% 100.00%
PBT -6,465 -7,127 -7,531 -3,376 -1,227 -999 668 - QoQ % 9.29% 5.36% -123.07% -175.14% -22.82% -249.55% - Horiz. % -967.81% -1,066.92% -1,127.40% -505.39% -183.68% -149.55% 100.00%
Tax 1,053 1,204 1,339 227 -299 -260 -633 - QoQ % -12.54% -10.08% 489.87% 175.92% -15.00% 58.93% - Horiz. % -166.35% -190.21% -211.53% -35.86% 47.24% 41.07% 100.00%
NP -5,412 -5,923 -6,192 -3,149 -1,526 -1,259 35 - QoQ % 8.63% 4.34% -96.63% -106.36% -21.21% -3,697.14% - Horiz. % -15,462.86% -16,922.86% -17,691.43% -8,997.14% -4,360.00% -3,597.14% 100.00%
NP to SH -5,412 -5,923 -6,192 -3,149 -1,526 -1,259 35 - QoQ % 8.63% 4.34% -96.63% -106.36% -21.21% -3,697.14% - Horiz. % -15,462.86% -16,922.86% -17,691.43% -8,997.14% -4,360.00% -3,597.14% 100.00%
Tax Rate - % - % - % - % - % - % 94.76 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 36,008 44,046 52,152 55,305 59,845 58,426 55,043 -24.66% QoQ % -18.25% -15.54% -5.70% -7.59% 2.43% 6.15% - Horiz. % 65.42% 80.02% 94.75% 100.48% 108.72% 106.15% 100.00%
Net Worth 50,895 50,151 50,460 55,592 62,468 55,596 56,598 -6.84% QoQ % 1.48% -0.61% -9.23% -11.01% 12.36% -1.77% - Horiz. % 89.92% 88.61% 89.16% 98.22% 110.37% 98.23% 100.00%
Dividend 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 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 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 50,895 50,151 50,460 55,592 62,468 55,596 56,598 -6.84% QoQ % 1.48% -0.61% -9.23% -11.01% 12.36% -1.77% - Horiz. % 89.92% 88.61% 89.16% 98.22% 110.37% 98.23% 100.00%
NOSH 207,142 206,470 209,379 208,367 230,000 205,000 209,082 -0.62% QoQ % 0.33% -1.39% 0.49% -9.41% 12.20% -1.95% - Horiz. % 99.07% 98.75% 100.14% 99.66% 110.00% 98.05% 100.00%
Ratio Analysis 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -17.69 % -15.54 % -13.47 % -6.04 % -2.62 % -2.20 % 0.06 % - QoQ % -13.84% -15.37% -123.01% -130.53% -19.09% -3,766.67% - Horiz. % -29,483.33% -25,900.00% -22,450.00% -10,066.67% -4,366.67% -3,666.67% 100.00%
ROE -10.63 % -11.81 % -12.27 % -5.66 % -2.44 % -2.26 % 0.06 % - QoQ % 9.99% 3.75% -116.78% -131.97% -7.96% -3,866.67% - Horiz. % -17,716.67% -19,683.33% -20,450.00% -9,433.33% -4,066.67% -3,766.67% 100.00%
Per Share 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 14.77 18.46 21.95 25.03 25.36 27.89 26.34 -32.02% QoQ % -19.99% -15.90% -12.31% -1.30% -9.07% 5.88% - Horiz. % 56.07% 70.08% 83.33% 95.03% 96.28% 105.88% 100.00%
EPS -2.61 -2.87 -2.96 -1.51 -0.66 -0.61 0.02 - QoQ % 9.06% 3.04% -96.03% -128.79% -8.20% -3,150.00% - Horiz. % -13,050.00% -14,350.00% -14,800.00% -7,550.00% -3,300.00% -3,050.00% 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 0.2457 0.2429 0.2410 0.2668 0.2716 0.2712 0.2707 -6.26% QoQ % 1.15% 0.79% -9.67% -1.77% 0.15% 0.18% - Horiz. % 90.76% 89.73% 89.03% 98.56% 100.33% 100.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 9.94 12.39 14.93 16.95 18.95 18.58 17.90 -32.46% QoQ % -19.77% -17.01% -11.92% -10.55% 1.99% 3.80% - Horiz. % 55.53% 69.22% 83.41% 94.69% 105.87% 103.80% 100.00%
EPS -1.76 -1.92 -2.01 -1.02 -0.50 -0.41 0.01 - QoQ % 8.33% 4.48% -97.06% -104.00% -21.95% -4,200.00% - Horiz. % -17,600.00% -19,200.00% -20,100.00% -10,200.00% -5,000.00% -4,100.00% 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 0.1654 0.1630 0.1640 0.1806 0.2030 0.1807 0.1839 -6.83% QoQ % 1.47% -0.61% -9.19% -11.03% 12.34% -1.74% - Horiz. % 89.94% 88.64% 89.18% 98.21% 110.39% 98.26% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.2900 0.2600 0.3000 0.3200 0.9900 0.9800 1.0400 -
P/RPS 1.96 1.41 1.37 1.28 3.90 3.51 3.95 -37.35% QoQ % 39.01% 2.92% 7.03% -67.18% 11.11% -11.14% - Horiz. % 49.62% 35.70% 34.68% 32.41% 98.73% 88.86% 100.00%
P/EPS -11.10 -9.06 -10.14 -21.17 -149.21 -159.57 6,212.74 - QoQ % -22.52% 10.65% 52.10% 85.81% 6.49% -102.57% - Horiz. % -0.18% -0.15% -0.16% -0.34% -2.40% -2.57% 100.00%
EY -9.01 -11.03 -9.86 -4.72 -0.67 -0.63 0.02 - QoQ % 18.31% -11.87% -108.90% -604.48% -6.35% -3,250.00% - Horiz. % -45,050.00% -55,150.00% -49,300.00% -23,600.00% -3,350.00% -3,150.00% 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 1.18 1.07 1.24 1.20 3.65 3.61 3.84 -54.50% QoQ % 10.28% -13.71% 3.33% -67.12% 1.11% -5.99% - Horiz. % 30.73% 27.86% 32.29% 31.25% 95.05% 94.01% 100.00%
Price Multiplier on Announcement Date 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 28/06/12 29/03/12 28/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2800 0.3000 0.2800 0.2900 0.3300 1.0100 1.0000 -
P/RPS 1.90 1.62 1.28 1.16 1.30 3.62 3.80 -37.03% QoQ % 17.28% 26.56% 10.34% -10.77% -64.09% -4.74% - Horiz. % 50.00% 42.63% 33.68% 30.53% 34.21% 95.26% 100.00%
P/EPS -10.72 -10.46 -9.47 -19.19 -49.74 -164.46 5,973.79 - QoQ % -2.49% -10.45% 50.65% 61.42% 69.76% -102.75% - Horiz. % -0.18% -0.18% -0.16% -0.32% -0.83% -2.75% 100.00%
EY -9.33 -9.56 -10.56 -5.21 -2.01 -0.61 0.02 - QoQ % 2.41% 9.47% -102.69% -159.20% -229.51% -3,150.00% - Horiz. % -46,650.00% -47,800.00% -52,800.01% -26,050.00% -10,050.00% -3,050.00% 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 1.14 1.24 1.16 1.09 1.22 3.72 3.69 -54.33% QoQ % -8.06% 6.90% 6.42% -10.66% -67.20% 0.81% - Horiz. % 30.89% 33.60% 31.44% 29.54% 33.06% 100.81% 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.
Comment
SIHB - Q3'12.pdf 
