Highlights

[ACME] YoY Annualized Quarter 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 -     32.62%    YoY -     516.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 41,174 0 15,540 31,588 62,316 55,834 56,864 -6.05%
  YoY % 0.00% 0.00% -50.80% -49.31% 11.61% -1.81% -
  Horiz. % 72.41% 0.00% 27.33% 55.55% 109.59% 98.19% 100.00%
PBT 5,520 0 1,436 2,686 554 4,344 10,594 -11.85%
  YoY % 0.00% 0.00% -46.54% 384.84% -87.25% -59.00% -
  Horiz. % 52.10% 0.00% 13.55% 25.35% 5.23% 41.00% 100.00%
Tax -2,262 0 -46 -824 -252 -920 -3,488 -8.04%
  YoY % 0.00% 0.00% 94.42% -226.98% 72.61% 73.62% -
  Horiz. % 64.85% -0.00% 1.32% 23.62% 7.22% 26.38% 100.00%
NP 3,258 0 1,390 1,862 302 3,424 7,106 -14.00%
  YoY % 0.00% 0.00% -25.35% 516.56% -91.18% -51.82% -
  Horiz. % 45.85% 0.00% 19.56% 26.20% 4.25% 48.18% 100.00%
NP to SH 3,286 0 1,390 1,862 302 3,424 7,106 -13.86%
  YoY % 0.00% 0.00% -25.35% 516.56% -91.18% -51.82% -
  Horiz. % 46.24% 0.00% 19.56% 26.20% 4.25% 48.18% 100.00%
Tax Rate 40.98 % - % 3.20 % 30.68 % 45.49 % 21.18 % 32.92 % 4.33%
  YoY % 0.00% 0.00% -89.57% -32.56% 114.78% -35.66% -
  Horiz. % 124.48% 0.00% 9.72% 93.20% 138.18% 64.34% 100.00%
Total Cost 37,916 0 14,150 29,726 62,014 52,410 49,758 -5.12%
  YoY % 0.00% 0.00% -52.40% -52.07% 18.32% 5.33% -
  Horiz. % 76.20% 0.00% 28.44% 59.74% 124.63% 105.33% 100.00%
Net Worth 52,744 - 52,314 51,987 58,588 72,650 69,752 -5.26%
  YoY % 0.00% 0.00% 0.63% -11.27% -19.36% 4.15% -
  Horiz. % 75.62% 0.00% 75.00% 74.53% 83.99% 104.15% 100.00%
Dividend
30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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
30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 52,744 - 52,314 51,987 58,588 72,650 69,752 -5.26%
  YoY % 0.00% 0.00% 0.63% -11.27% -19.36% 4.15% -
  Horiz. % 75.62% 0.00% 75.00% 74.53% 83.99% 104.15% 100.00%
NOSH 210,641 210,606 210,606 211,590 215,714 219,487 217,975 -0.66%
  YoY % 0.02% 0.00% -0.47% -1.91% -1.72% 0.69% -
  Horiz. % 96.64% 96.62% 96.62% 97.07% 98.96% 100.69% 100.00%
Ratio Analysis
30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 7.91 % - % 8.94 % 5.89 % 0.48 % 6.13 % 12.50 % -8.47%
  YoY % 0.00% 0.00% 51.78% 1,127.08% -92.17% -50.96% -
  Horiz. % 63.28% 0.00% 71.52% 47.12% 3.84% 49.04% 100.00%
ROE 6.23 % - % 2.66 % 3.58 % 0.52 % 4.71 % 10.19 % -9.08%
  YoY % 0.00% 0.00% -25.70% 588.46% -88.96% -53.78% -
  Horiz. % 61.14% 0.00% 26.10% 35.13% 5.10% 46.22% 100.00%
Per Share
30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 19.55 - 7.38 14.93 28.89 25.44 26.09 -5.43%
  YoY % 0.00% 0.00% -50.57% -48.32% 13.56% -2.49% -
  Horiz. % 74.93% 0.00% 28.29% 57.22% 110.73% 97.51% 100.00%
EPS 1.56 0.00 0.66 0.88 0.14 1.56 3.26 -13.29%
  YoY % 0.00% 0.00% -25.00% 528.57% -91.03% -52.15% -
  Horiz. % 47.85% 0.00% 20.25% 26.99% 4.29% 47.85% 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 0.2504 - 0.2484 0.2457 0.2716 0.3310 0.3200 -4.63%
  YoY % 0.00% 0.00% 1.10% -9.54% -17.95% 3.44% -
  Horiz. % 78.25% 0.00% 77.62% 76.78% 84.88% 103.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,758
30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 16.55 - 6.25 12.70 25.05 22.45 22.86 -6.06%
  YoY % 0.00% 0.00% -50.79% -49.30% 11.58% -1.79% -
  Horiz. % 72.40% 0.00% 27.34% 55.56% 109.58% 98.21% 100.00%
EPS 1.32 0.00 0.56 0.75 0.12 1.38 2.86 -13.89%
  YoY % 0.00% 0.00% -25.33% 525.00% -91.30% -51.75% -
  Horiz. % 46.15% 0.00% 19.58% 26.22% 4.20% 48.25% 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 0.2120 - 0.2103 0.2090 0.2355 0.2921 0.2804 -5.27%
  YoY % 0.00% 0.00% 0.62% -11.25% -19.38% 4.17% -
  Horiz. % 75.61% 0.00% 75.00% 74.54% 83.99% 104.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/14 30/09/13 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.6500 0.3000 0.2500 0.2900 0.9900 1.5000 0.8500 -
P/RPS 3.33 0.00 3.39 1.94 3.43 5.90 3.26 0.41%
  YoY % 0.00% 0.00% 74.74% -43.44% -41.86% 80.98% -
  Horiz. % 102.15% 0.00% 103.99% 59.51% 105.21% 180.98% 100.00%
P/EPS 41.67 0.00 37.88 32.95 707.14 96.15 26.07 9.50%
  YoY % 0.00% 0.00% 14.96% -95.34% 635.46% 268.81% -
  Horiz. % 159.84% 0.00% 145.30% 126.39% 2,712.47% 368.81% 100.00%
EY 2.40 0.00 2.64 3.03 0.14 1.04 3.84 -8.69%
  YoY % 0.00% 0.00% -12.87% 2,064.29% -86.54% -72.92% -
  Horiz. % 62.50% 0.00% 68.75% 78.91% 3.65% 27.08% 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 2.60 0.00 1.01 1.18 3.65 4.53 2.66 -0.44%
  YoY % 0.00% 0.00% -14.41% -67.67% -19.43% 70.30% -
  Horiz. % 97.74% 0.00% 37.97% 44.36% 137.22% 170.30% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 28/11/14 - 26/09/13 27/09/12 30/09/11 30/09/10 29/09/09 -
Price 0.2600 0.0000 0.2500 0.2800 0.3300 2.2800 0.8900 -
P/RPS 1.33 0.00 3.39 1.88 1.14 8.96 3.41 -16.65%
  YoY % 0.00% 0.00% 80.32% 64.91% -87.28% 162.76% -
  Horiz. % 39.00% 0.00% 99.41% 55.13% 33.43% 262.76% 100.00%
P/EPS 16.67 0.00 37.88 31.82 235.71 146.15 27.30 -9.10%
  YoY % 0.00% 0.00% 19.04% -86.50% 61.28% 435.35% -
  Horiz. % 61.06% 0.00% 138.75% 116.56% 863.41% 535.35% 100.00%
EY 6.00 0.00 2.64 3.14 0.42 0.68 3.66 10.03%
  YoY % 0.00% 0.00% -15.92% 647.62% -38.24% -81.42% -
  Horiz. % 163.93% 0.00% 72.13% 85.79% 11.48% 18.58% 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 1.04 0.00 1.01 1.14 1.22 6.89 2.78 -17.32%
  YoY % 0.00% 0.00% -11.40% -6.56% -82.29% 147.84% -
  Horiz. % 37.41% 0.00% 36.33% 41.01% 43.88% 247.84% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers