[ACME] YoY Cumulative Quarter Result on 2015-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 CAGR
Revenue 27,731 44,593 78,429 65,220 26,165 45,960 55,078 -9.13% YoY % -37.81% -43.14% 20.25% 149.26% -43.07% -16.55% - Horiz. % 50.35% 80.96% 142.40% 118.41% 47.51% 83.45% 100.00%
PBT 4,799 -1,261 4,802 10,855 827 -7,531 668 31.67% YoY % 480.57% -126.26% -55.76% 1,212.58% 110.98% -1,227.40% - Horiz. % 718.41% -188.77% 718.86% 1,625.00% 123.80% -1,127.40% 100.00%
Tax -1,711 182 -1,750 -3,246 -1,330 1,339 -633 14.88% YoY % -1,040.11% 110.40% 46.09% -144.06% -199.33% 311.53% - Horiz. % 270.30% -28.75% 276.46% 512.80% 210.11% -211.53% 100.00%
NP 3,088 -1,079 3,052 7,609 -503 -6,192 35 86.84% YoY % 386.19% -135.35% -59.89% 1,612.72% 91.88% -17,791.43% - Horiz. % 8,822.86% -3,082.86% 8,720.00% 21,740.00% -1,437.14% -17,691.43% 100.00%
NP to SH 3,091 -1,051 3,130 7,937 -498 -6,192 35 86.86% YoY % 394.10% -133.58% -60.56% 1,693.78% 91.96% -17,791.43% - Horiz. % 8,831.43% -3,002.86% 8,942.86% 22,677.14% -1,422.86% -17,691.43% 100.00%
Tax Rate 35.65 % - % 36.44 % 29.90 % 160.82 % - % 94.76 % -12.75% YoY % 0.00% 0.00% 21.87% -81.41% 0.00% 0.00% - Horiz. % 37.62% 0.00% 38.46% 31.55% 169.71% 0.00% 100.00%
Total Cost 24,643 45,672 75,377 57,611 26,668 52,152 55,043 -10.61% YoY % -46.04% -39.41% 30.84% 116.03% -48.86% -5.25% - Horiz. % 44.77% 82.98% 136.94% 104.67% 48.45% 94.75% 100.00%
Net Worth 63,615 60,562 61,436 58,561 50,360 50,595 47,372 4.20% YoY % 5.04% -1.42% 4.91% 16.29% -0.47% 6.80% - Horiz. % 134.29% 127.84% 129.69% 123.62% 106.31% 106.80% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 CAGR
Net Worth 63,615 60,562 61,436 58,561 50,360 50,595 47,372 4.20% YoY % 5.04% -1.42% 4.91% 16.29% -0.47% 6.80% - Horiz. % 134.29% 127.84% 129.69% 123.62% 106.31% 106.80% 100.00%
NOSH 209,815 209,704 209,109 209,973 207,500 209,765 175,000 2.56% YoY % 0.05% 0.28% -0.41% 1.19% -1.08% 19.87% - Horiz. % 119.89% 119.83% 119.49% 119.98% 118.57% 119.87% 100.00%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 CAGR
NP Margin 11.14 % -2.42 % 3.89 % 11.67 % -1.92 % -13.47 % 0.06 % 107.28% YoY % 560.33% -162.21% -66.67% 707.81% 85.75% -22,550.00% - Horiz. % 18,566.67% -4,033.33% 6,483.33% 19,450.00% -3,200.00% -22,450.00% 100.00%
ROE 4.86 % -1.74 % 5.09 % 13.55 % -0.99 % -12.24 % 0.07 % 80.69% YoY % 379.31% -134.18% -62.44% 1,468.69% 91.91% -17,585.71% - Horiz. % 6,942.86% -2,485.71% 7,271.43% 19,357.14% -1,414.29% -17,485.71% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 CAGR
RPS 13.22 21.26 37.51 31.06 12.61 21.91 31.47 -11.40% YoY % -37.82% -43.32% 20.77% 146.31% -42.45% -30.38% - Horiz. % 42.01% 67.56% 119.19% 98.70% 40.07% 69.62% 100.00%
EPS 1.47 -0.50 1.49 3.78 -0.24 -2.95 0.02 82.14% YoY % 394.00% -133.56% -60.58% 1,675.00% 91.86% -14,850.00% - Horiz. % 7,350.00% -2,500.00% 7,450.00% 18,900.00% -1,200.00% -14,750.00% 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 0.3032 0.2888 0.2938 0.2789 0.2427 0.2412 0.2707 1.59% YoY % 4.99% -1.70% 5.34% 14.92% 0.62% -10.90% - Horiz. % 112.01% 106.69% 108.53% 103.03% 89.66% 89.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 CAGR
RPS 9.01 14.49 25.48 21.19 8.50 14.93 17.90 -9.13% YoY % -37.82% -43.13% 20.25% 149.29% -43.07% -16.59% - Horiz. % 50.34% 80.95% 142.35% 118.38% 47.49% 83.41% 100.00%
EPS 1.00 -0.34 1.02 2.58 -0.16 -2.01 0.01 90.13% YoY % 394.12% -133.33% -60.47% 1,712.50% 92.04% -20,200.00% - Horiz. % 10,000.00% -3,400.00% 10,200.00% 25,800.00% -1,600.00% -20,100.00% 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 0.2067 0.1968 0.1996 0.1903 0.1636 0.1644 0.1539 4.20% YoY % 5.03% -1.40% 4.89% 16.32% -0.49% 6.82% - Horiz. % 134.31% 127.88% 129.69% 123.65% 106.30% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 -
Price 0.3250 0.2500 0.3000 0.2500 0.7850 0.3000 1.0400 -
P/RPS 2.46 1.18 0.80 0.80 0.00 1.37 3.30 -4.02% YoY % 108.47% 47.50% 0.00% 0.00% 0.00% -58.48% - Horiz. % 74.55% 35.76% 24.24% 24.24% 0.00% 41.52% 100.00%
P/EPS 22.06 -49.88 20.04 6.61 0.00 -10.16 5,200.00 -53.34% YoY % 144.23% -348.90% 203.18% 0.00% 0.00% -100.20% - Horiz. % 0.42% -0.96% 0.39% 0.13% 0.00% -0.20% 100.00%
EY 4.53 -2.00 4.99 15.12 0.00 -9.84 0.02 113.10% YoY % 326.50% -140.08% -67.00% 0.00% 0.00% -49,300.00% - Horiz. % 22,650.00% -10,000.00% 24,950.00% 75,600.00% 0.00% -49,200.00% 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 0.87 1.02 0.90 3.24 1.24 3.84 -16.33% YoY % 22.99% -14.71% 13.33% -72.22% 161.29% -67.71% - Horiz. % 27.86% 22.66% 26.56% 23.44% 84.38% 32.29% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 CAGR
Date 30/07/18 30/05/17 26/05/16 29/05/15 30/05/14 29/03/12 31/03/11 -
Price 0.3050 0.3600 0.2800 0.3000 0.7150 0.2800 1.0000 -
P/RPS 2.31 1.69 0.75 0.97 0.00 1.28 3.18 -4.36% YoY % 36.69% 125.33% -22.68% 0.00% 0.00% -59.75% - Horiz. % 72.64% 53.14% 23.58% 30.50% 0.00% 40.25% 100.00%
P/EPS 20.70 -71.83 18.71 7.94 0.00 -9.49 5,000.00 -53.49% YoY % 128.82% -483.91% 135.64% 0.00% 0.00% -100.19% - Horiz. % 0.41% -1.44% 0.37% 0.16% 0.00% -0.19% 100.00%
EY 4.83 -1.39 5.35 12.60 0.00 -10.54 0.02 115.02% YoY % 447.48% -125.98% -57.54% 0.00% 0.00% -52,800.01% - Horiz. % 24,150.00% -6,950.00% 26,750.00% 63,000.01% 0.00% -52,700.00% 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 1.01 1.25 0.95 1.08 2.95 1.16 3.69 -16.54% YoY % -19.20% 31.58% -12.04% -63.39% 154.31% -68.56% - Horiz. % 27.37% 33.88% 25.75% 29.27% 79.95% 31.44% 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
AHB - Quarter Report Jan 2014.pdf 
