Highlights

[ACME] QoQ TTM Result on 2012-10-31 [#3]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 27-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     26.05%    YoY -     -27.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 18,159 24,295 31,372 30,069 30,596 38,123 45,960 -52.52%
  QoQ % -25.26% -22.56% 4.33% -1.72% -19.74% -17.05% -
  Horiz. % 39.51% 52.86% 68.26% 65.42% 66.57% 82.95% 100.00%
PBT -247 964 1,477 -4,663 -6,465 -7,127 -7,531 -93.55%
  QoQ % -125.62% -34.73% 131.67% 27.87% 9.29% 5.36% -
  Horiz. % 3.28% -12.80% -19.61% 61.92% 85.85% 94.64% 100.00%
Tax -274 -494 -656 661 1,053 1,204 1,339 -
  QoQ % 44.53% 24.70% -199.24% -37.23% -12.54% -10.08% -
  Horiz. % -20.46% -36.89% -48.99% 49.37% 78.64% 89.92% 100.00%
NP -521 470 821 -4,002 -5,412 -5,923 -6,192 -86.27%
  QoQ % -210.85% -42.75% 120.51% 26.05% 8.63% 4.34% -
  Horiz. % 8.41% -7.59% -13.26% 64.63% 87.40% 95.66% 100.00%
NP to SH -521 470 821 -4,002 -5,412 -5,923 -6,192 -86.27%
  QoQ % -210.85% -42.75% 120.51% 26.05% 8.63% 4.34% -
  Horiz. % 8.41% -7.59% -13.26% 64.63% 87.40% 95.66% 100.00%
Tax Rate - % 51.24 % 44.41 % - % - % - % - % -
  QoQ % 0.00% 15.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.38% 100.00% - - - -
Total Cost 18,680 23,825 30,551 34,071 36,008 44,046 52,152 -56.12%
  QoQ % -21.59% -22.02% -10.33% -5.38% -18.25% -15.54% -
  Horiz. % 35.82% 45.68% 58.58% 65.33% 69.04% 84.46% 100.00%
Net Worth 49,957 50,980 51,084 50,692 50,895 50,151 50,460 -0.80%
  QoQ % -2.01% -0.20% 0.77% -0.40% 1.48% -0.61% -
  Horiz. % 99.00% 101.03% 101.24% 100.46% 100.86% 99.39% 100.00%
Dividend
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 49,957 50,980 51,084 50,692 50,895 50,151 50,460 -0.80%
  QoQ % -2.01% -0.20% 0.77% -0.40% 1.48% -0.61% -
  Horiz. % 99.00% 101.03% 101.24% 100.46% 100.86% 99.39% 100.00%
NOSH 205,499 207,999 207,999 204,736 207,142 206,470 209,379 -1.49%
  QoQ % -1.20% 0.00% 1.59% -1.16% 0.33% -1.39% -
  Horiz. % 98.15% 99.34% 99.34% 97.78% 98.93% 98.61% 100.00%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -2.87 % 1.93 % 2.62 % -13.31 % -17.69 % -15.54 % -13.47 % -71.07%
  QoQ % -248.70% -26.34% 119.68% 24.76% -13.84% -15.37% -
  Horiz. % 21.31% -14.33% -19.45% 98.81% 131.33% 115.37% 100.00%
ROE -1.04 % 0.92 % 1.61 % -7.89 % -10.63 % -11.81 % -12.27 % -86.19%
  QoQ % -213.04% -42.86% 120.41% 25.78% 9.99% 3.75% -
  Horiz. % 8.48% -7.50% -13.12% 64.30% 86.63% 96.25% 100.00%
Per Share
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 8.84 11.68 15.08 14.69 14.77 18.46 21.95 -51.79%
  QoQ % -24.32% -22.55% 2.65% -0.54% -19.99% -15.90% -
  Horiz. % 40.27% 53.21% 68.70% 66.92% 67.29% 84.10% 100.00%
EPS -0.25 0.23 0.39 -1.95 -2.61 -2.87 -2.96 -86.23%
  QoQ % -208.70% -41.03% 120.00% 25.29% 9.06% 3.04% -
  Horiz. % 8.45% -7.77% -13.18% 65.88% 88.18% 96.96% 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 0.2431 0.2451 0.2456 0.2476 0.2457 0.2429 0.2410 0.70%
  QoQ % -0.82% -0.20% -0.81% 0.77% 1.15% 0.79% -
  Horiz. % 100.87% 101.70% 101.91% 102.74% 101.95% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 5.90 7.89 10.19 9.77 9.94 12.39 14.93 -52.52%
  QoQ % -25.22% -22.57% 4.30% -1.71% -19.77% -17.01% -
  Horiz. % 39.52% 52.85% 68.25% 65.44% 66.58% 82.99% 100.00%
EPS -0.17 0.15 0.27 -1.30 -1.76 -1.92 -2.01 -86.21%
  QoQ % -213.33% -44.44% 120.77% 26.14% 8.33% 4.48% -
  Horiz. % 8.46% -7.46% -13.43% 64.68% 87.56% 95.52% 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 0.1623 0.1657 0.1660 0.1647 0.1654 0.1630 0.1640 -0.83%
  QoQ % -2.05% -0.18% 0.79% -0.42% 1.47% -0.61% -
  Horiz. % 98.96% 101.04% 101.22% 100.43% 100.85% 99.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.2250 0.2400 0.2650 0.2800 0.2900 0.2600 0.3000 -
P/RPS 2.55 2.05 1.76 1.91 1.96 1.41 1.37 64.61%
  QoQ % 24.39% 16.48% -7.85% -2.55% 39.01% 2.92% -
  Horiz. % 186.13% 149.64% 128.47% 139.42% 143.07% 102.92% 100.00%
P/EPS -88.75 106.21 67.14 -14.32 -11.10 -9.06 -10.14 469.87%
  QoQ % -183.56% 58.19% 568.85% -29.01% -22.52% 10.65% -
  Horiz. % 875.25% -1,047.44% -662.13% 141.22% 109.47% 89.35% 100.00%
EY -1.13 0.94 1.49 -6.98 -9.01 -11.03 -9.86 -82.41%
  QoQ % -220.21% -36.91% 121.35% 22.53% 18.31% -11.87% -
  Horiz. % 11.46% -9.53% -15.11% 70.79% 91.38% 111.87% 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 0.93 0.98 1.08 1.13 1.18 1.07 1.24 -20.61%
  QoQ % -5.10% -9.26% -4.42% -4.24% 10.28% -13.71% -
  Horiz. % 75.00% 79.03% 87.10% 91.13% 95.16% 86.29% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date - - 28/03/13 27/12/12 27/09/12 28/06/12 29/03/12 -
Price 0.0000 0.0000 0.2350 0.2800 0.2800 0.3000 0.2800 -
P/RPS 0.00 0.00 1.56 1.91 1.90 1.62 1.28 -
  QoQ % 0.00% 0.00% -18.32% 0.53% 17.28% 26.56% -
  Horiz. % 0.00% 0.00% 121.88% 149.22% 148.44% 126.56% 100.00%
P/EPS 0.00 0.00 59.54 -14.32 -10.72 -10.46 -9.47 -
  QoQ % 0.00% 0.00% 515.78% -33.58% -2.49% -10.45% -
  Horiz. % -0.00% -0.00% -628.72% 151.21% 113.20% 110.45% 100.00%
EY 0.00 0.00 1.68 -6.98 -9.33 -9.56 -10.56 -
  QoQ % 0.00% 0.00% 124.07% 25.19% 2.41% 9.47% -
  Horiz. % -0.00% -0.00% -15.91% 66.10% 88.35% 90.53% 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 0.00 0.96 1.13 1.14 1.24 1.16 -
  QoQ % 0.00% 0.00% -15.04% -0.88% -8.06% 6.90% -
  Horiz. % 0.00% 0.00% 82.76% 97.41% 98.28% 106.90% 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  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS