[ACME] YoY Quarter Result on 2014-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 4,687 9,405 12,384 12,460 0 5,189 8,717 -11.31% YoY % -50.16% -24.06% -0.61% 0.00% 0.00% -40.47% - Horiz. % 53.77% 107.89% 142.07% 142.94% 0.00% 59.53% 100.00%
PBT 2,185 -4,984 583 1,888 0 1,100 830 20.59% YoY % 143.84% -954.89% -69.12% 0.00% 0.00% 32.53% - Horiz. % 263.25% -600.48% 70.24% 227.47% 0.00% 132.53% 100.00%
Tax -495 125 -74 -696 0 7 -250 14.13% YoY % -496.00% 268.92% 89.37% 0.00% 0.00% 102.80% - Horiz. % 198.00% -50.00% 29.60% 278.40% -0.00% -2.80% 100.00%
NP 1,690 -4,859 509 1,192 0 1,107 580 22.98% YoY % 134.78% -1,054.62% -57.30% 0.00% 0.00% 90.86% - Horiz. % 291.38% -837.76% 87.76% 205.52% 0.00% 190.86% 100.00%
NP to SH 1,691 -4,836 509 1,205 0 1,107 580 23.00% YoY % 134.97% -1,050.10% -57.76% 0.00% 0.00% 90.86% - Horiz. % 291.55% -833.79% 87.76% 207.76% 0.00% 190.86% 100.00%
Tax Rate 22.65 % - % 12.69 % 36.86 % - % -0.64 % 30.12 % -5.36% YoY % 0.00% 0.00% -65.57% 0.00% 0.00% -102.12% - Horiz. % 75.20% 0.00% 42.13% 122.38% 0.00% -2.12% 100.00%
Total Cost 2,997 14,264 11,875 11,268 0 4,082 8,137 -17.57% YoY % -78.99% 20.12% 5.39% 0.00% 0.00% -49.83% - Horiz. % 36.83% 175.30% 145.94% 138.48% 0.00% 50.17% 100.00%
Net Worth 61,569 56,829 58,853 52,935 - 51,882 50,895 3.75% YoY % 8.34% -3.44% 11.18% 0.00% 0.00% 1.94% - Horiz. % 120.97% 111.66% 115.64% 104.01% 0.00% 101.94% 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 58,853 52,935 - 51,882 50,895 3.75% YoY % 8.34% -3.44% 11.18% 0.00% 0.00% 1.94% - Horiz. % 120.97% 111.66% 115.64% 104.01% 0.00% 101.94% 100.00%
NOSH 209,704 209,704 212,083 211,403 208,867 208,867 207,142 0.24% YoY % 0.00% -1.12% 0.32% 1.21% 0.00% 0.83% - Horiz. % 101.24% 101.24% 102.39% 102.06% 100.83% 100.83% 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 36.06 % -51.66 % 4.11 % 9.57 % - % 21.33 % 6.65 % 38.68% YoY % 169.80% -1,356.93% -57.05% 0.00% 0.00% 220.75% - Horiz. % 542.26% -776.84% 61.80% 143.91% 0.00% 320.75% 100.00%
ROE 2.75 % -8.51 % 0.86 % 2.28 % - % 2.13 % 1.14 % 18.57% YoY % 132.31% -1,089.53% -62.28% 0.00% 0.00% 86.84% - Horiz. % 241.23% -746.49% 75.44% 200.00% 0.00% 186.84% 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 2.24 4.48 5.84 5.89 - 2.48 4.21 -11.49% YoY % -50.00% -23.29% -0.85% 0.00% 0.00% -41.09% - Horiz. % 53.21% 106.41% 138.72% 139.90% 0.00% 58.91% 100.00%
EPS 0.81 -2.31 0.24 0.57 0.00 0.53 0.28 22.81% YoY % 135.06% -1,062.50% -57.89% 0.00% 0.00% 89.29% - Horiz. % 289.29% -825.00% 85.71% 203.57% 0.00% 189.29% 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 1.52 3.06 4.02 4.05 - 1.69 2.83 -11.33% YoY % -50.33% -23.88% -0.74% 0.00% 0.00% -40.28% - Horiz. % 53.71% 108.13% 142.05% 143.11% 0.00% 59.72% 100.00%
EPS 0.55 -1.57 0.17 0.39 0.00 0.36 0.19 22.83% YoY % 135.03% -1,023.53% -56.41% 0.00% 0.00% 89.47% - Horiz. % 289.47% -826.32% 89.47% 205.26% 0.00% 189.47% 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 0.1912 0.1720 - 0.1686 0.1654 3.75% YoY % 8.34% -3.40% 11.16% 0.00% 0.00% 1.93% - Horiz. % 120.98% 111.67% 115.60% 103.99% 0.00% 101.93% 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 17.45 5.13 5.48 11.03 0.00 10.06 6.89 19.69% YoY % 240.16% -6.39% -50.32% 0.00% 0.00% 46.01% - Horiz. % 253.27% 74.46% 79.54% 160.09% 0.00% 146.01% 100.00%
P/EPS 48.36 -9.97 133.33 114.04 0.00 47.17 103.57 -13.70% YoY % 585.06% -107.48% 16.92% 0.00% 0.00% -54.46% - Horiz. % 46.69% -9.63% 128.73% 110.11% 0.00% 45.54% 100.00%
EY 2.07 -10.03 0.75 0.88 0.00 2.12 0.97 15.79% YoY % 120.64% -1,437.33% -14.77% 0.00% 0.00% 118.56% - Horiz. % 213.40% -1,034.02% 77.32% 90.72% 0.00% 218.56% 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 14.32 5.13 5.14 4.41 0.00 10.06 6.65 15.99% YoY % 179.14% -0.19% 16.55% 0.00% 0.00% 51.28% - Horiz. % 215.34% 77.14% 77.29% 66.32% 0.00% 151.28% 100.00%
P/EPS 39.68 -9.97 125.00 45.61 0.00 47.17 100.00 -16.37% YoY % 497.99% -107.98% 174.06% 0.00% 0.00% -52.83% - Horiz. % 39.68% -9.97% 125.00% 45.61% 0.00% 47.17% 100.00%
EY 2.52 -10.03 0.80 2.19 0.00 2.12 1.00 19.58% YoY % 125.12% -1,353.75% -63.47% 0.00% 0.00% 112.00% - Horiz. % 252.00% -1,003.00% 80.00% 219.00% 0.00% 212.00% 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 1.09 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 
