[ACME] YoY Quarter Result on 2014-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 31/01/10 CAGR
Revenue 17,792 29,509 33,414 7,191 6,029 12,225 17,377 0.33% YoY % -39.71% -11.69% 364.66% 19.27% -50.68% -29.65% - Horiz. % 102.39% 169.82% 192.29% 41.38% 34.70% 70.35% 100.00%
PBT 3,260 2,455 6,250 -336 -6,516 -2,361 -852 - YoY % 32.79% -60.72% 1,960.12% 94.84% -175.98% -177.11% - Horiz. % -382.63% -288.15% -733.57% 39.44% 764.79% 277.11% 100.00%
Tax 120 -915 -1,465 -440 1,194 82 -11 - YoY % 113.11% 37.54% -232.95% -136.85% 1,356.10% 845.45% - Horiz. % -1,090.91% 8,318.18% 13,318.18% 4,000.00% -10,854.55% -745.45% 100.00%
NP 3,380 1,540 4,785 -776 -5,322 -2,279 -863 - YoY % 119.48% -67.82% 716.62% 85.42% -133.52% -164.08% - Horiz. % -391.66% -178.45% -554.46% 89.92% 616.69% 264.08% 100.00%
NP to SH 3,384 1,616 5,099 -771 -5,322 -2,279 -863 - YoY % 109.41% -68.31% 761.35% 85.51% -133.52% -164.08% - Horiz. % -392.12% -187.25% -590.85% 89.34% 616.69% 264.08% 100.00%
Tax Rate -3.68 % 37.27 % 23.44 % - % - % - % - % - YoY % -109.87% 59.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -15.70% 159.00% 100.00% - - - -
Total Cost 14,412 27,969 28,629 7,967 11,351 14,504 18,240 -3.23% YoY % -48.47% -2.31% 259.34% -29.81% -21.74% -20.48% - Horiz. % 79.01% 153.34% 156.96% 43.68% 62.23% 79.52% 100.00%
Net Worth 60,562 61,939 58,523 50,573 50,460 56,598 71,474 -2.28% YoY % -2.22% 5.84% 15.72% 0.22% -10.84% -20.81% - Horiz. % 84.73% 86.66% 81.88% 70.76% 70.60% 79.19% 100.00%
Dividend 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 31/01/10 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 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 60,562 61,939 58,523 50,573 50,460 56,598 71,474 -2.28% YoY % -2.22% 5.84% 15.72% 0.22% -10.84% -20.81% - Horiz. % 84.73% 86.66% 81.88% 70.76% 70.60% 79.19% 100.00%
NOSH 209,704 210,821 209,835 208,378 209,379 209,082 221,282 -0.75% YoY % -0.53% 0.47% 0.70% -0.48% 0.14% -5.51% - Horiz. % 94.77% 95.27% 94.83% 94.17% 94.62% 94.49% 100.00%
Ratio Analysis 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 19.00 % 5.22 % 14.32 % -10.79 % -88.27 % -18.64 % -4.97 % - YoY % 263.98% -63.55% 232.72% 87.78% -373.55% -275.05% - Horiz. % -382.29% -105.03% -288.13% 217.10% 1,776.06% 375.05% 100.00%
ROE 5.59 % 2.61 % 8.71 % -1.52 % -10.55 % -4.03 % -1.21 % - YoY % 114.18% -70.03% 673.03% 85.59% -161.79% -233.06% - Horiz. % -461.98% -215.70% -719.83% 125.62% 871.90% 333.06% 100.00%
Per Share 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 31/01/10 CAGR
RPS 8.48 14.00 15.92 3.45 2.88 5.85 7.85 1.08% YoY % -39.43% -12.06% 361.45% 19.79% -50.77% -25.48% - Horiz. % 108.03% 178.34% 202.80% 43.95% 36.69% 74.52% 100.00%
EPS 1.61 0.77 2.43 -0.37 -2.54 -1.09 -0.39 - YoY % 109.09% -68.31% 756.76% 85.43% -133.03% -179.49% - Horiz. % -412.82% -197.44% -623.08% 94.87% 651.28% 279.49% 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 0.2888 0.2938 0.2789 0.2427 0.2410 0.2707 0.3230 -1.55% YoY % -1.70% 5.34% 14.92% 0.71% -10.97% -16.19% - Horiz. % 89.41% 90.96% 86.35% 75.14% 74.61% 83.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 31/01/10 CAGR
RPS 5.78 9.59 10.86 2.34 1.96 3.97 5.65 0.32% YoY % -39.73% -11.69% 364.10% 19.39% -50.63% -29.73% - Horiz. % 102.30% 169.73% 192.21% 41.42% 34.69% 70.27% 100.00%
EPS 1.10 0.53 1.66 -0.25 -1.73 -0.74 -0.28 - YoY % 107.55% -68.07% 764.00% 85.55% -133.78% -164.29% - Horiz. % -392.86% -189.29% -592.86% 89.29% 617.86% 264.29% 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 0.1968 0.2013 0.1902 0.1643 0.1640 0.1839 0.2322 -2.28% YoY % -2.24% 5.84% 15.76% 0.18% -10.82% -20.80% - Horiz. % 84.75% 86.69% 81.91% 70.76% 70.63% 79.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 31/01/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 29/01/10 -
Price 0.2500 0.3000 0.2500 0.7850 0.3000 1.0400 1.2800 -
P/RPS 2.95 2.14 1.57 0.00 10.42 17.79 16.30 -21.22% YoY % 37.85% 36.31% 0.00% 0.00% -41.43% 9.14% - Horiz. % 18.10% 13.13% 9.63% 0.00% 63.93% 109.14% 100.00%
P/EPS 15.49 39.14 10.29 0.00 -11.80 -95.41 -328.21 - YoY % -60.42% 280.37% 0.00% 0.00% 87.63% 70.93% - Horiz. % -4.72% -11.93% -3.14% -0.00% 3.60% 29.07% 100.00%
EY 6.45 2.56 9.72 0.00 -8.47 -1.05 -0.30 - YoY % 151.95% -73.66% 0.00% 0.00% -706.67% -250.00% - Horiz. % -2,150.00% -853.33% -3,240.00% -0.00% 2,823.33% 350.00% 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 0.87 1.02 0.90 3.24 1.24 3.84 3.96 -19.06% YoY % -14.71% 13.33% -72.22% 161.29% -67.71% -3.03% - Horiz. % 21.97% 25.76% 22.73% 81.82% 31.31% 96.97% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/03/16 31/03/15 31/03/14 31/01/12 31/01/11 31/01/10 CAGR
Date 30/05/17 26/05/16 29/05/15 30/05/14 29/03/12 31/03/11 31/03/10 -
Price 0.3600 0.2800 0.3000 0.7150 0.2800 1.0000 1.5700 -
P/RPS 4.24 2.00 1.88 0.00 9.72 17.10 19.99 -19.46% YoY % 112.00% 6.38% 0.00% 0.00% -43.16% -14.46% - Horiz. % 21.21% 10.01% 9.40% 0.00% 48.62% 85.54% 100.00%
P/EPS 22.31 36.53 12.35 0.00 -11.02 -91.74 -402.56 - YoY % -38.93% 195.79% 0.00% 0.00% 87.99% 77.21% - Horiz. % -5.54% -9.07% -3.07% -0.00% 2.74% 22.79% 100.00%
EY 4.48 2.74 8.10 0.00 -9.08 -1.09 -0.25 - YoY % 63.50% -66.17% 0.00% 0.00% -733.03% -336.00% - Horiz. % -1,792.00% -1,096.00% -3,240.00% -0.00% 3,632.00% 436.00% 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 1.25 0.95 1.08 2.95 1.16 3.69 4.86 -17.26% YoY % 31.58% -12.04% -63.39% 154.31% -68.56% -24.07% - Horiz. % 25.72% 19.55% 22.22% 60.70% 23.87% 75.93% 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 Notes Mar14.pdf 
