[ACME] YoY Annualized Quarter Result on 2014-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
Revenue 17,102 38,596 53,444 41,174 0 15,540 31,588 -11.19% YoY % -55.69% -27.78% 29.80% 0.00% 0.00% -50.80% - Horiz. % 54.14% 122.19% 169.19% 130.35% 0.00% 49.20% 100.00%
PBT 3,080 -8,776 728 5,520 0 1,436 2,686 2.68% YoY % 135.10% -1,305.49% -86.81% 0.00% 0.00% -46.54% - Horiz. % 114.67% -326.73% 27.10% 205.51% 0.00% 53.46% 100.00%
Tax -1,038 38 -606 -2,262 0 -46 -824 4.57% YoY % -2,831.58% 106.27% 73.21% 0.00% 0.00% 94.42% - Horiz. % 125.97% -4.61% 73.54% 274.51% -0.00% 5.58% 100.00%
NP 2,042 -8,738 122 3,258 0 1,390 1,862 1.80% YoY % 123.37% -7,262.29% -96.26% 0.00% 0.00% -25.35% - Horiz. % 109.67% -469.28% 6.55% 174.97% 0.00% 74.65% 100.00%
NP to SH 2,044 -8,692 124 3,286 0 1,390 1,862 1.82% YoY % 123.52% -7,109.68% -96.23% 0.00% 0.00% -25.35% - Horiz. % 109.77% -466.81% 6.66% 176.48% 0.00% 74.65% 100.00%
Tax Rate 33.70 % - % 83.24 % 40.98 % - % 3.20 % 30.68 % 1.83% YoY % 0.00% 0.00% 103.12% 0.00% 0.00% -89.57% - Horiz. % 109.84% 0.00% 271.32% 133.57% 0.00% 10.43% 100.00%
Total Cost 15,060 47,334 53,322 37,916 0 14,150 29,726 -12.32% YoY % -68.18% -11.23% 40.63% 0.00% 0.00% -52.40% - Horiz. % 50.66% 159.23% 179.38% 127.55% 0.00% 47.60% 100.00%
Net Worth 61,569 56,829 57,350 52,744 - 52,314 51,987 3.33% YoY % 8.34% -0.91% 8.73% 0.00% 0.00% 0.63% - Horiz. % 118.43% 109.31% 110.31% 101.46% 0.00% 100.63% 100.00%
Dividend 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
Net Worth 61,569 56,829 57,350 52,744 - 52,314 51,987 3.33% YoY % 8.34% -0.91% 8.73% 0.00% 0.00% 0.63% - Horiz. % 118.43% 109.31% 110.31% 101.46% 0.00% 100.63% 100.00%
NOSH 209,704 209,704 206,666 210,641 210,606 210,606 211,590 -0.17% YoY % 0.00% 1.47% -1.89% 0.02% 0.00% -0.47% - Horiz. % 99.11% 99.11% 97.67% 99.55% 99.53% 99.53% 100.00%
Ratio Analysis 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
NP Margin 11.94 % -22.64 % 0.23 % 7.91 % - % 8.94 % 5.89 % 14.65% YoY % 152.74% -9,943.48% -97.09% 0.00% 0.00% 51.78% - Horiz. % 202.72% -384.38% 3.90% 134.30% 0.00% 151.78% 100.00%
ROE 3.32 % -15.29 % 0.22 % 6.23 % - % 2.66 % 3.58 % -1.45% YoY % 121.71% -7,050.00% -96.47% 0.00% 0.00% -25.70% - Horiz. % 92.74% -427.09% 6.15% 174.02% 0.00% 74.30% 100.00%
Per Share 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
RPS 8.16 18.40 25.86 19.55 - 7.38 14.93 -11.03% YoY % -55.65% -28.85% 32.28% 0.00% 0.00% -50.57% - Horiz. % 54.66% 123.24% 173.21% 130.94% 0.00% 49.43% 100.00%
EPS 0.98 -4.14 0.06 1.56 0.00 0.66 0.88 2.10% YoY % 123.67% -7,000.00% -96.15% 0.00% 0.00% -25.00% - Horiz. % 111.36% -470.45% 6.82% 177.27% 0.00% 75.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2936 0.2710 0.2775 0.2504 - 0.2484 0.2457 3.51% YoY % 8.34% -2.34% 10.82% 0.00% 0.00% 1.10% - Horiz. % 119.50% 110.30% 112.94% 101.91% 0.00% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
RPS 5.56 12.54 17.37 13.38 - 5.05 10.26 -11.18% YoY % -55.66% -27.81% 29.82% 0.00% 0.00% -50.78% - Horiz. % 54.19% 122.22% 169.30% 130.41% 0.00% 49.22% 100.00%
EPS 0.66 -2.82 0.04 1.07 0.00 0.45 0.61 1.54% YoY % 123.40% -7,150.00% -96.26% 0.00% 0.00% -26.23% - Horiz. % 108.20% -462.30% 6.56% 175.41% 0.00% 73.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2001 0.1847 0.1864 0.1714 - 0.1700 0.1689 3.33% YoY % 8.34% -0.91% 8.75% 0.00% 0.00% 0.65% - Horiz. % 118.47% 109.35% 110.36% 101.48% 0.00% 100.65% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 -
Price 0.3900 0.2300 0.3200 0.6500 0.3000 0.2500 0.2900 -
P/RPS 4.78 1.25 1.24 3.33 0.00 3.39 1.94 19.06% YoY % 282.40% 0.81% -62.76% 0.00% 0.00% 74.74% - Horiz. % 246.39% 64.43% 63.92% 171.65% 0.00% 174.74% 100.00%
P/EPS 40.01 -5.55 533.33 41.67 0.00 37.88 32.95 3.83% YoY % 820.90% -101.04% 1,179.89% 0.00% 0.00% 14.96% - Horiz. % 121.43% -16.84% 1,618.60% 126.46% 0.00% 114.96% 100.00%
EY 2.50 -18.02 0.19 2.40 0.00 2.64 3.03 -3.65% YoY % 113.87% -9,584.21% -92.08% 0.00% 0.00% -12.87% - Horiz. % 82.51% -594.72% 6.27% 79.21% 0.00% 87.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.33 0.85 1.15 2.60 0.00 1.01 1.18 2.34% YoY % 56.47% -26.09% -55.77% 0.00% 0.00% -14.41% - Horiz. % 112.71% 72.03% 97.46% 220.34% 0.00% 85.59% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 CAGR
Date 29/11/17 24/11/16 25/11/15 28/11/14 - 26/09/13 27/09/12 -
Price 0.3200 0.2300 0.3000 0.2600 0.0000 0.2500 0.2800 -
P/RPS 3.92 1.25 1.16 1.33 0.00 3.39 1.88 15.27% YoY % 213.60% 7.76% -12.78% 0.00% 0.00% 80.32% - Horiz. % 208.51% 66.49% 61.70% 70.74% 0.00% 180.32% 100.00%
P/EPS 32.83 -5.55 500.00 16.67 0.00 37.88 31.82 0.61% YoY % 691.53% -101.11% 2,899.40% 0.00% 0.00% 19.04% - Horiz. % 103.17% -17.44% 1,571.34% 52.39% 0.00% 119.04% 100.00%
EY 3.05 -18.02 0.20 6.00 0.00 2.64 3.14 -0.56% YoY % 116.93% -9,110.00% -96.67% 0.00% 0.00% -15.92% - Horiz. % 97.13% -573.89% 6.37% 191.08% 0.00% 84.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.09 0.85 1.08 1.04 0.00 1.01 1.14 -0.86% YoY % 28.24% -21.30% 3.85% 0.00% 0.00% -11.40% - Horiz. % 95.61% 74.56% 94.74% 91.23% 0.00% 88.60% 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 - Q2'14.pdf 
