[ACME] YoY Quarter Result on 2015-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
Revenue 8,551 4,687 9,405 12,384 12,460 0 5,189 10.14% YoY % 82.44% -50.16% -24.06% -0.61% 0.00% 0.00% - Horiz. % 164.79% 90.33% 181.25% 238.66% 240.12% 0.00% 100.00%
PBT 1,185 2,185 -4,984 583 1,888 0 1,100 1.45% YoY % -45.77% 143.84% -954.89% -69.12% 0.00% 0.00% - Horiz. % 107.73% 198.64% -453.09% 53.00% 171.64% 0.00% 100.00%
Tax -135 -495 125 -74 -696 0 7 - YoY % 72.73% -496.00% 268.92% 89.37% 0.00% 0.00% - Horiz. % -1,928.57% -7,071.43% 1,785.71% -1,057.14% -9,942.86% 0.00% 100.00%
NP 1,050 1,690 -4,859 509 1,192 0 1,107 -1.02% YoY % -37.87% 134.78% -1,054.62% -57.30% 0.00% 0.00% - Horiz. % 94.85% 152.66% -438.93% 45.98% 107.68% 0.00% 100.00%
NP to SH 1,049 1,691 -4,836 509 1,205 0 1,107 -1.04% YoY % -37.97% 134.97% -1,050.10% -57.76% 0.00% 0.00% - Horiz. % 94.76% 152.76% -436.86% 45.98% 108.85% 0.00% 100.00%
Tax Rate 11.39 % 22.65 % - % 12.69 % 36.86 % - % -0.64 % - YoY % -49.71% 0.00% 0.00% -65.57% 0.00% 0.00% - Horiz. % -1,779.69% -3,539.06% 0.00% -1,982.81% -5,759.38% 0.00% 100.00%
Total Cost 7,501 2,997 14,264 11,875 11,268 0 4,082 12.49% YoY % 150.28% -78.99% 20.12% 5.39% 0.00% 0.00% - Horiz. % 183.76% 73.42% 349.44% 290.91% 276.04% 0.00% 100.00%
Net Worth 71,682 61,569 56,829 58,853 52,935 - 51,882 6.45% YoY % 16.43% 8.34% -3.44% 11.18% 0.00% 0.00% - Horiz. % 138.16% 118.67% 109.53% 113.43% 102.03% 0.00% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/10/16 31/10/15 31/07/13 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 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
Net Worth 71,682 61,569 56,829 58,853 52,935 - 51,882 6.45% YoY % 16.43% 8.34% -3.44% 11.18% 0.00% 0.00% - Horiz. % 138.16% 118.67% 109.53% 113.43% 102.03% 0.00% 100.00%
NOSH 229,974 209,704 209,704 212,083 211,403 208,867 208,867 1.88% YoY % 9.67% 0.00% -1.12% 0.32% 1.21% 0.00% - Horiz. % 110.10% 100.40% 100.40% 101.54% 101.21% 100.00% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
NP Margin 12.28 % 36.06 % -51.66 % 4.11 % 9.57 % - % 21.33 % -10.13% YoY % -65.95% 169.80% -1,356.93% -57.05% 0.00% 0.00% - Horiz. % 57.57% 169.06% -242.19% 19.27% 44.87% 0.00% 100.00%
ROE 1.46 % 2.75 % -8.51 % 0.86 % 2.28 % - % 2.13 % -7.05% YoY % -46.91% 132.31% -1,089.53% -62.28% 0.00% 0.00% - Horiz. % 68.54% 129.11% -399.53% 40.38% 107.04% 0.00% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
RPS 3.72 2.24 4.48 5.84 5.89 - 2.48 8.16% YoY % 66.07% -50.00% -23.29% -0.85% 0.00% 0.00% - Horiz. % 150.00% 90.32% 180.65% 235.48% 237.50% 0.00% 100.00%
EPS 0.50 0.81 -2.31 0.24 0.57 0.00 0.53 -1.12% YoY % -38.27% 135.06% -1,062.50% -57.89% 0.00% 0.00% - Horiz. % 94.34% 152.83% -435.85% 45.28% 107.55% 0.00% 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 0.3117 0.2936 0.2710 0.2775 0.2504 - 0.2484 4.49% YoY % 6.16% 8.34% -2.34% 10.82% 0.00% 0.00% - Horiz. % 125.48% 118.20% 109.10% 111.71% 100.81% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
RPS 2.78 1.52 3.06 4.02 4.05 - 1.69 10.11% YoY % 82.89% -50.33% -23.88% -0.74% 0.00% 0.00% - Horiz. % 164.50% 89.94% 181.07% 237.87% 239.64% 0.00% 100.00%
EPS 0.34 0.55 -1.57 0.17 0.39 0.00 0.36 -1.10% YoY % -38.18% 135.03% -1,023.53% -56.41% 0.00% 0.00% - Horiz. % 94.44% 152.78% -436.11% 47.22% 108.33% 0.00% 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 0.2329 0.2001 0.1847 0.1912 0.1720 - 0.1686 6.45% YoY % 16.39% 8.34% -3.40% 11.16% 0.00% 0.00% - Horiz. % 138.14% 118.68% 109.55% 113.40% 102.02% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 -
Price 0.3000 0.3900 0.2300 0.3200 0.6500 0.3000 0.2500 -
P/RPS 8.07 17.45 5.13 5.48 11.03 0.00 10.06 -4.17% YoY % -53.75% 240.16% -6.39% -50.32% 0.00% 0.00% - Horiz. % 80.22% 173.46% 50.99% 54.47% 109.64% 0.00% 100.00%
P/EPS 65.77 48.36 -9.97 133.33 114.04 0.00 47.17 6.64% YoY % 36.00% 585.06% -107.48% 16.92% 0.00% 0.00% - Horiz. % 139.43% 102.52% -21.14% 282.66% 241.76% 0.00% 100.00%
EY 1.52 2.07 -10.03 0.75 0.88 0.00 2.12 -6.23% YoY % -26.57% 120.64% -1,437.33% -14.77% 0.00% 0.00% - Horiz. % 71.70% 97.64% -473.11% 35.38% 41.51% 0.00% 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 0.96 1.33 0.85 1.15 2.60 0.00 1.01 -0.98% YoY % -27.82% 56.47% -26.09% -55.77% 0.00% 0.00% - Horiz. % 95.05% 131.68% 84.16% 113.86% 257.43% 0.00% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 CAGR
Date 19/11/18 29/11/17 24/11/16 25/11/15 28/11/14 - 26/09/13 -
Price 0.2400 0.3200 0.2300 0.3000 0.2600 0.0000 0.2500 -
P/RPS 6.45 14.32 5.13 5.14 4.41 0.00 10.06 -8.24% YoY % -54.96% 179.14% -0.19% 16.55% 0.00% 0.00% - Horiz. % 64.12% 142.35% 50.99% 51.09% 43.84% 0.00% 100.00%
P/EPS 52.62 39.68 -9.97 125.00 45.61 0.00 47.17 2.14% YoY % 32.61% 497.99% -107.98% 174.06% 0.00% 0.00% - Horiz. % 111.55% 84.12% -21.14% 265.00% 96.69% 0.00% 100.00%
EY 1.90 2.52 -10.03 0.80 2.19 0.00 2.12 -2.10% YoY % -24.60% 125.12% -1,353.75% -63.47% 0.00% 0.00% - Horiz. % 89.62% 118.87% -473.11% 37.74% 103.30% 0.00% 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 0.77 1.09 0.85 1.08 1.04 0.00 1.01 -5.11% YoY % -29.36% 28.24% -21.30% 3.85% 0.00% 0.00% - Horiz. % 76.24% 107.92% 84.16% 106.93% 102.97% 0.00% 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 - Q2 2016.pdf 
