[ACME] YoY Quarter Result on 2014-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 CAGR
Revenue 3,864 9,893 14,338 8,127 0 2,581 7,077 -11.05% YoY % -60.94% -31.00% 76.42% 0.00% 0.00% -63.53% - Horiz. % 54.60% 139.79% 202.60% 114.84% 0.00% 36.47% 100.00%
PBT -645 596 -219 872 0 -381 513 - YoY % -208.22% 372.15% -125.11% 0.00% 0.00% -174.27% - Horiz. % -125.73% 116.18% -42.69% 169.98% 0.00% -74.27% 100.00%
Tax -24 -106 -229 -435 0 -30 -162 -30.88% YoY % 77.36% 53.71% 47.36% 0.00% 0.00% 81.48% - Horiz. % 14.81% 65.43% 141.36% 268.52% -0.00% 18.52% 100.00%
NP -669 490 -448 437 0 -411 351 - YoY % -236.53% 209.38% -202.52% 0.00% 0.00% -217.09% - Horiz. % -190.60% 139.60% -127.64% 124.50% 0.00% -117.09% 100.00%
NP to SH -669 490 -447 438 0 -411 351 - YoY % -236.53% 209.62% -202.05% 0.00% 0.00% -217.09% - Horiz. % -190.60% 139.60% -127.35% 124.79% 0.00% -117.09% 100.00%
Tax Rate - % 17.79 % - % 49.89 % - % - % 31.58 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 56.33% 0.00% 157.98% 0.00% 0.00% 100.00%
Total Cost 4,533 9,403 14,786 7,690 0 2,992 6,726 -7.35% YoY % -51.79% -36.41% 92.28% 0.00% 0.00% -55.52% - Horiz. % 67.40% 139.80% 219.83% 114.33% 0.00% 44.48% 100.00%
Net Worth 59,891 62,656 58,557 51,037 - 49,957 50,151 3.49% YoY % -4.41% 7.00% 14.73% 0.00% 0.00% -0.39% - Horiz. % 119.42% 124.93% 116.76% 101.77% 0.00% 99.61% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 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 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 CAGR
Net Worth 59,891 62,656 58,557 51,037 - 49,957 50,151 3.49% YoY % -4.41% 7.00% 14.73% 0.00% 0.00% -0.39% - Horiz. % 119.42% 124.93% 116.76% 101.77% 0.00% 99.61% 100.00%
NOSH 209,704 213,043 212,857 208,571 205,499 205,499 206,470 0.30% YoY % -1.57% 0.09% 2.05% 1.49% 0.00% -0.47% - Horiz. % 101.57% 103.18% 103.09% 101.02% 99.53% 99.53% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 CAGR
NP Margin -17.31 % 4.95 % -3.12 % 5.38 % - % -15.92 % 4.96 % - YoY % -449.70% 258.65% -157.99% 0.00% 0.00% -420.97% - Horiz. % -348.99% 99.80% -62.90% 108.47% 0.00% -320.97% 100.00%
ROE -1.12 % 0.78 % -0.76 % 0.86 % - % -0.82 % 0.70 % - YoY % -243.59% 202.63% -188.37% 0.00% 0.00% -217.14% - Horiz. % -160.00% 111.43% -108.57% 122.86% 0.00% -117.14% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 CAGR
RPS 1.84 4.64 6.74 3.90 - 1.26 3.43 -11.35% YoY % -60.34% -31.16% 72.82% 0.00% 0.00% -63.27% - Horiz. % 53.64% 135.28% 196.50% 113.70% 0.00% 36.73% 100.00%
EPS -0.32 0.23 -0.21 0.21 0.00 -0.20 0.17 - YoY % -239.13% 209.52% -200.00% 0.00% 0.00% -217.65% - Horiz. % -188.24% 135.29% -123.53% 123.53% 0.00% -117.65% 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 0.2856 0.2941 0.2751 0.2447 - 0.2431 0.2429 3.18% YoY % -2.89% 6.91% 12.42% 0.00% 0.00% 0.08% - Horiz. % 117.58% 121.08% 113.26% 100.74% 0.00% 100.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,758 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 CAGR
RPS 1.55 3.98 5.76 3.27 - 1.04 2.84 -11.05% YoY % -61.06% -30.90% 76.15% 0.00% 0.00% -63.38% - Horiz. % 54.58% 140.14% 202.82% 115.14% 0.00% 36.62% 100.00%
EPS -0.27 0.20 -0.18 0.18 0.00 -0.17 0.14 - YoY % -235.00% 211.11% -200.00% 0.00% 0.00% -221.43% - Horiz. % -192.86% 142.86% -128.57% 128.57% 0.00% -121.43% 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 0.2408 0.2519 0.2354 0.2052 - 0.2008 0.2016 3.50% YoY % -4.41% 7.01% 14.72% 0.00% 0.00% -0.40% - Horiz. % 119.44% 124.95% 116.77% 101.79% 0.00% 99.60% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/04/13 30/04/12 -
Price 0.3600 0.2600 0.3000 0.6850 0.2600 0.2250 0.2600 -
P/RPS 19.54 5.60 4.45 17.58 0.00 17.91 7.59 20.07% YoY % 248.93% 25.84% -74.69% 0.00% 0.00% 135.97% - Horiz. % 257.44% 73.78% 58.63% 231.62% 0.00% 235.97% 100.00%
P/EPS -112.85 113.04 -142.86 326.19 0.00 -112.50 152.94 - YoY % -199.83% 179.13% -143.80% 0.00% 0.00% -173.56% - Horiz. % -73.79% 73.91% -93.41% 213.28% 0.00% -73.56% 100.00%
EY -0.89 0.88 -0.70 0.31 0.00 -0.89 0.65 - YoY % -201.14% 225.71% -325.81% 0.00% 0.00% -236.92% - Horiz. % -136.92% 135.38% -107.69% 47.69% 0.00% -136.92% 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 1.26 0.88 1.09 2.80 0.00 0.93 1.07 3.21% YoY % 43.18% -19.27% -61.07% 0.00% 0.00% -13.08% - Horiz. % 117.76% 82.24% 101.87% 261.68% 0.00% 86.92% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/04/13 30/04/12 CAGR
Date 25/08/17 26/08/16 26/08/15 28/08/14 - 26/06/13 28/06/12 -
Price 0.3500 0.2800 0.3050 0.6350 0.0000 0.2900 0.3000 -
P/RPS 18.99 6.03 4.53 16.30 0.00 23.09 8.75 16.17% YoY % 214.93% 33.11% -72.21% 0.00% 0.00% 163.89% - Horiz. % 217.03% 68.91% 51.77% 186.29% 0.00% 263.89% 100.00%
P/EPS -109.71 121.74 -145.24 302.38 0.00 -145.00 176.47 - YoY % -190.12% 183.82% -148.03% 0.00% 0.00% -182.17% - Horiz. % -62.17% 68.99% -82.30% 171.35% 0.00% -82.17% 100.00%
EY -0.91 0.82 -0.69 0.33 0.00 -0.69 0.57 - YoY % -210.98% 218.84% -309.09% 0.00% 0.00% -221.05% - Horiz. % -159.65% 143.86% -121.05% 57.89% 0.00% -121.05% 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 1.23 0.95 1.11 2.60 0.00 1.19 1.24 -0.16% YoY % 29.47% -14.41% -57.31% 0.00% 0.00% -4.03% - Horiz. % 99.19% 76.61% 89.52% 209.68% 0.00% 95.97% 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 - Q1'14.pdf 
