Highlights

[ACME] YoY Annualized Quarter Result on 2013-10-31 [#3]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 10-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     - %    YoY -     -55.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 65,226 42,408 0 15,468 32,053 53,241 57,137 2.59%
  YoY % 53.81% 0.00% 0.00% -51.74% -39.80% -6.82% -
  Horiz. % 114.16% 74.22% 0.00% 27.07% 56.10% 93.18% 100.00%
PBT 3,129 6,140 0 778 2,470 -1,353 4,038 -4.81%
  YoY % -49.03% 0.00% 0.00% -68.48% 282.56% -133.51% -
  Horiz. % 77.48% 152.03% 0.00% 19.28% 61.18% -33.51% 100.00%
Tax -1,113 -2,374 0 13 -710 193 -953 3.05%
  YoY % 53.12% 0.00% 0.00% 101.88% -467.59% 120.28% -
  Horiz. % 116.78% 249.09% -0.00% -1.40% 74.55% -20.28% 100.00%
NP 2,016 3,765 0 792 1,760 -1,160 3,085 -7.90%
  YoY % -46.46% 0.00% 0.00% -55.00% 251.72% -137.60% -
  Horiz. % 65.34% 122.04% 0.00% 25.67% 57.04% -37.60% 100.00%
NP to SH 2,018 3,784 0 792 1,760 -1,160 3,085 -7.88%
  YoY % -46.65% 0.00% 0.00% -55.00% 251.72% -137.60% -
  Horiz. % 65.43% 122.64% 0.00% 25.67% 57.04% -37.60% 100.00%
Tax Rate 35.58 % 38.68 % - % -1.71 % 28.76 % - % 23.61 % 8.26%
  YoY % -8.01% 0.00% 0.00% -105.95% 0.00% 0.00% -
  Horiz. % 150.70% 163.83% 0.00% -7.24% 121.81% 0.00% 100.00%
Total Cost 63,210 38,642 0 14,676 30,293 54,401 54,052 3.07%
  YoY % 63.58% 0.00% 0.00% -51.55% -44.32% 0.65% -
  Horiz. % 116.94% 71.49% 0.00% 27.15% 56.04% 100.65% 100.00%
Net Worth 59,824 53,837 - 52,590 51,878 56,613 61,764 -0.62%
  YoY % 11.12% 0.00% 0.00% 1.37% -8.36% -8.34% -
  Horiz. % 96.86% 87.17% 0.00% 85.15% 83.99% 91.66% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 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
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 59,824 53,837 - 52,590 51,878 56,613 61,764 -0.62%
  YoY % 11.12% 0.00% 0.00% 1.37% -8.36% -8.34% -
  Horiz. % 96.86% 87.17% 0.00% 85.15% 83.99% 91.66% 100.00%
NOSH 210,277 210,222 212,142 212,142 209,523 212,195 216,261 -0.54%
  YoY % 0.03% -0.91% 0.00% 1.25% -1.26% -1.88% -
  Horiz. % 97.23% 97.21% 98.10% 98.10% 96.88% 98.12% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 3.09 % 8.88 % - % 5.12 % 5.49 % -2.18 % 5.40 % -10.24%
  YoY % -65.20% 0.00% 0.00% -6.74% 351.83% -140.37% -
  Horiz. % 57.22% 164.44% 0.00% 94.81% 101.67% -40.37% 100.00%
ROE 3.37 % 7.03 % - % 1.51 % 3.39 % -2.05 % 5.00 % -7.35%
  YoY % -52.06% 0.00% 0.00% -55.46% 265.37% -141.00% -
  Horiz. % 67.40% 140.60% 0.00% 30.20% 67.80% -41.00% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 31.02 20.17 - 7.29 15.30 25.09 26.42 3.15%
  YoY % 53.79% 0.00% 0.00% -52.35% -39.02% -5.03% -
  Horiz. % 117.41% 76.34% 0.00% 27.59% 57.91% 94.97% 100.00%
EPS 0.96 1.80 0.00 0.37 0.84 -0.55 1.43 -7.42%
  YoY % -46.67% 0.00% 0.00% -55.95% 252.73% -138.46% -
  Horiz. % 67.13% 125.87% 0.00% 25.87% 58.74% -38.46% 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 0.2845 0.2561 - 0.2479 0.2476 0.2668 0.2856 -0.07%
  YoY % 11.09% 0.00% 0.00% 0.12% -7.20% -6.58% -
  Horiz. % 99.61% 89.67% 0.00% 86.80% 86.69% 93.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 21.19 13.78 - 5.03 10.42 17.30 18.57 2.59%
  YoY % 53.77% 0.00% 0.00% -51.73% -39.77% -6.84% -
  Horiz. % 114.11% 74.21% 0.00% 27.09% 56.11% 93.16% 100.00%
EPS 0.66 1.23 0.00 0.26 0.57 -0.38 1.00 -7.72%
  YoY % -46.34% 0.00% 0.00% -54.39% 250.00% -138.00% -
  Horiz. % 66.00% 123.00% 0.00% 26.00% 57.00% -38.00% 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 0.1944 0.1749 - 0.1709 0.1686 0.1840 0.2007 -0.62%
  YoY % 11.15% 0.00% 0.00% 1.36% -8.37% -8.32% -
  Horiz. % 96.86% 87.14% 0.00% 85.15% 84.01% 91.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.3000 0.2750 0.5750 0.2700 0.2800 0.3200 2.5500 -
P/RPS 0.97 1.36 0.00 3.70 1.83 1.28 9.65 -35.88%
  YoY % -28.68% 0.00% 0.00% 102.19% 42.97% -86.74% -
  Horiz. % 10.05% 14.09% 0.00% 38.34% 18.96% 13.26% 100.00%
P/EPS 31.25 15.28 0.00 72.32 33.33 -58.54 178.74 -28.63%
  YoY % 104.52% 0.00% 0.00% 116.98% 156.94% -132.75% -
  Horiz. % 17.48% 8.55% 0.00% 40.46% 18.65% -32.75% 100.00%
EY 3.20 6.55 0.00 1.38 3.00 -1.71 0.56 40.09%
  YoY % -51.15% 0.00% 0.00% -54.00% 275.44% -405.36% -
  Horiz. % 571.43% 1,169.64% 0.00% 246.43% 535.71% -305.36% 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 1.05 1.07 0.00 1.09 1.13 1.20 8.93 -33.90%
  YoY % -1.87% 0.00% 0.00% -3.54% -5.83% -86.56% -
  Horiz. % 11.76% 11.98% 0.00% 12.21% 12.65% 13.44% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 26/02/16 12/02/15 - 10/12/13 27/12/12 28/12/11 30/12/10 -
Price 0.3050 0.2600 0.0000 0.4600 0.2800 0.2900 1.5100 -
P/RPS 0.98 1.29 0.00 6.31 1.83 1.16 5.72 -28.91%
  YoY % -24.03% 0.00% 0.00% 244.81% 57.76% -79.72% -
  Horiz. % 17.13% 22.55% 0.00% 110.31% 31.99% 20.28% 100.00%
P/EPS 31.77 14.44 0.00 123.21 33.33 -53.05 105.84 -20.77%
  YoY % 120.01% 0.00% 0.00% 269.67% 162.83% -150.12% -
  Horiz. % 30.02% 13.64% 0.00% 116.41% 31.49% -50.12% 100.00%
EY 3.15 6.92 0.00 0.81 3.00 -1.89 0.94 26.35%
  YoY % -54.48% 0.00% 0.00% -73.00% 258.73% -301.06% -
  Horiz. % 335.11% 736.17% 0.00% 86.17% 319.15% -201.06% 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 1.07 1.02 0.00 1.86 1.13 1.09 5.29 -26.59%
  YoY % 4.90% 0.00% 0.00% 64.60% 3.67% -79.40% -
  Horiz. % 20.23% 19.28% 0.00% 35.16% 21.36% 20.60% 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.
 


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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS