Highlights

[ACME] YoY TTM Result on 2013-10-31 [#3]

Stock [ACME]: ACME HOLDINGS BHD
Announcement Date 10-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     44.25%    YoY -     125.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 82,334 38,997 9,020 9,020 30,069 52,156 60,230 6.23%
  YoY % 111.13% 332.34% 0.00% -70.00% -42.35% -13.41% -
  Horiz. % 136.70% 64.75% 14.98% 14.98% 49.92% 86.59% 100.00%
PBT 8,597 4,269 965 965 -4,663 -3,376 2,177 30.43%
  YoY % 101.38% 342.38% 0.00% 120.69% -38.12% -255.08% -
  Horiz. % 394.90% 196.10% 44.33% 44.33% -214.19% -155.08% 100.00%
Tax -2,300 -2,221 39 39 661 227 -726 24.99%
  YoY % -3.56% -5,794.87% 0.00% -94.10% 191.19% 131.27% -
  Horiz. % 316.80% 305.92% -5.37% -5.37% -91.05% -31.27% 100.00%
NP 6,297 2,048 1,004 1,004 -4,002 -3,149 1,451 32.83%
  YoY % 207.47% 103.98% 0.00% 125.09% -27.09% -317.02% -
  Horiz. % 433.98% 141.14% 69.19% 69.19% -275.81% -217.02% 100.00%
NP to SH 6,613 2,067 1,004 1,004 -4,002 -3,149 1,451 34.10%
  YoY % 219.93% 105.88% 0.00% 125.09% -27.09% -317.02% -
  Horiz. % 455.75% 142.45% 69.19% 69.19% -275.81% -217.02% 100.00%
Tax Rate 26.75 % 52.03 % -4.04 % -4.04 % - % - % 33.35 % -4.18%
  YoY % -48.59% 1,387.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.21% 156.01% -12.11% -12.11% 0.00% 0.00% 100.00%
Total Cost 76,037 36,949 8,016 8,016 34,071 55,305 58,779 5.11%
  YoY % 105.79% 360.94% 0.00% -76.47% -38.39% -5.91% -
  Horiz. % 129.36% 62.86% 13.64% 13.64% 57.96% 94.09% 100.00%
Net Worth 59,868 53,691 - 51,067 50,692 55,592 59,286 0.19%
  YoY % 11.51% 0.00% 0.00% 0.74% -8.81% -6.23% -
  Horiz. % 100.98% 90.56% 0.00% 86.14% 85.50% 93.77% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 59,868 53,691 - 51,067 50,692 55,592 59,286 0.19%
  YoY % 11.51% 0.00% 0.00% 0.74% -8.81% -6.23% -
  Horiz. % 100.98% 90.56% 0.00% 86.14% 85.50% 93.77% 100.00%
NOSH 210,434 209,649 205,999 205,999 204,736 208,367 207,586 0.26%
  YoY % 0.37% 1.77% 0.00% 0.62% -1.74% 0.38% -
  Horiz. % 101.37% 100.99% 99.24% 99.24% 98.63% 100.38% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 7.65 % 5.25 % 11.13 % 11.13 % -13.31 % -6.04 % 2.41 % 25.04%
  YoY % 45.71% -52.83% 0.00% 183.62% -120.36% -350.62% -
  Horiz. % 317.43% 217.84% 461.83% 461.83% -552.28% -250.62% 100.00%
ROE 11.05 % 3.85 % - % 1.97 % -7.89 % -5.66 % 2.45 % 33.83%
  YoY % 187.01% 0.00% 0.00% 124.97% -39.40% -331.02% -
  Horiz. % 451.02% 157.14% 0.00% 80.41% -322.04% -231.02% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 39.13 18.60 4.38 4.38 14.69 25.03 29.01 5.96%
  YoY % 110.38% 324.66% 0.00% -70.18% -41.31% -13.72% -
  Horiz. % 134.88% 64.12% 15.10% 15.10% 50.64% 86.28% 100.00%
EPS 3.14 0.99 0.49 0.49 -1.95 -1.51 0.70 33.69%
  YoY % 217.17% 102.04% 0.00% 125.13% -29.14% -315.71% -
  Horiz. % 448.57% 141.43% 70.00% 70.00% -278.57% -215.71% 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 0.2845 0.2561 - 0.2479 0.2476 0.2668 0.2856 -0.07%
  YoY % 11.09% 0.00% 0.00% 0.12% -7.20% -6.58% -
  Horiz. % 99.61% 89.67% 0.00% 86.80% 86.69% 93.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,750
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 26.75 12.67 2.93 2.93 9.77 16.95 19.57 6.23%
  YoY % 111.13% 332.42% 0.00% -70.01% -42.36% -13.39% -
  Horiz. % 136.69% 64.74% 14.97% 14.97% 49.92% 86.61% 100.00%
EPS 2.15 0.67 0.33 0.33 -1.30 -1.02 0.47 34.19%
  YoY % 220.90% 103.03% 0.00% 125.38% -27.45% -317.02% -
  Horiz. % 457.45% 142.55% 70.21% 70.21% -276.60% -217.02% 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 0.1945 0.1745 - 0.1659 0.1647 0.1806 0.1926 0.19%
  YoY % 11.46% 0.00% 0.00% 0.73% -8.80% -6.23% -
  Horiz. % 100.99% 90.60% 0.00% 86.14% 85.51% 93.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.3000 0.2750 0.5750 0.2700 0.2800 0.3200 2.5500 -
P/RPS 0.77 1.48 13.13 6.17 1.91 1.28 8.79 -37.56%
  YoY % -47.97% -88.73% 112.80% 223.04% 49.22% -85.44% -
  Horiz. % 8.76% 16.84% 149.37% 70.19% 21.73% 14.56% 100.00%
P/EPS 9.55 27.89 117.98 55.40 -14.32 -21.17 364.81 -50.57%
  YoY % -65.76% -76.36% 112.96% 486.87% 32.36% -105.80% -
  Horiz. % 2.62% 7.65% 32.34% 15.19% -3.93% -5.80% 100.00%
EY 10.48 3.59 0.85 1.81 -6.98 -4.72 0.27 102.94%
  YoY % 191.92% 322.35% -53.04% 125.93% -47.88% -1,848.15% -
  Horiz. % 3,881.48% 1,329.63% 314.81% 670.37% -2,585.19% -1,748.15% 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 1.05 1.07 0.00 1.09 1.13 1.20 8.93 -33.90%
  YoY % -1.87% 0.00% 0.00% -3.54% -5.83% -86.56% -
  Horiz. % 11.76% 11.98% 0.00% 12.21% 12.65% 13.44% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 26/02/16 12/02/15 - - 27/12/12 28/12/11 30/12/10 -
Price 0.3050 0.2600 0.0000 0.0000 0.2800 0.2900 1.5100 -
P/RPS 0.78 1.40 0.00 0.00 1.91 1.16 5.20 -30.72%
  YoY % -44.29% 0.00% 0.00% 0.00% 64.66% -77.69% -
  Horiz. % 15.00% 26.92% 0.00% 0.00% 36.73% 22.31% 100.00%
P/EPS 9.71 26.37 0.00 0.00 -14.32 -19.19 216.03 -45.12%
  YoY % -63.18% 0.00% 0.00% 0.00% 25.38% -108.88% -
  Horiz. % 4.49% 12.21% 0.00% 0.00% -6.63% -8.88% 100.00%
EY 10.30 3.79 0.00 0.00 -6.98 -5.21 0.46 82.45%
  YoY % 171.77% 0.00% 0.00% 0.00% -33.97% -1,232.61% -
  Horiz. % 2,239.13% 823.91% 0.00% 0.00% -1,517.39% -1,132.61% 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 1.02 0.00 0.00 1.13 1.09 5.29 -26.59%
  YoY % 4.90% 0.00% 0.00% 0.00% 3.67% -79.40% -
  Horiz. % 20.23% 19.28% 0.00% 0.00% 21.36% 20.60% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
2. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
3. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
4. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
5. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
6. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
PARTNERS & BROKERS