[ACME] QoQ Annualized Quarter Result on 30-Apr-2007 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 53,918 0 53,518 0 51,384 58,928 62,210 -13.32%
PBT 475 0 338 0 294 712 -11,241 -104.22%
Tax -94 0 -57 0 -84 -260 973 -109.66%
NP 381 0 281 0 210 452 -10,268 -103.71%
-
NP to SH 381 0 281 0 210 452 -10,268 -103.71%
-
Tax Rate 19.79% - 16.86% - 28.57% 36.52% - -
Total Cost 53,537 0 53,237 0 51,174 58,476 72,478 -26.13%
-
Net Worth 44,917 0 44,588 0 45,230 45,199 44,399 1.16%
Dividend
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 44,917 0 44,588 0 45,230 45,199 44,399 1.16%
NOSH 40,105 39,811 39,811 40,384 40,384 40,357 39,999 0.26%
Ratio Analysis
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.71% 0.00% 0.53% 0.00% 0.41% 0.77% -16.51% -
ROE 0.85% 0.00% 0.63% 0.00% 0.46% 1.00% -23.13% -
Per Share
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 134.44 0.00 134.43 0.00 127.24 146.02 155.53 -13.56%
EPS 0.95 0.00 0.71 0.00 0.52 1.12 -25.67 -103.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.00 1.12 0.00 1.12 1.12 1.11 0.90%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.67 0.00 14.56 0.00 13.98 16.03 16.93 -13.34%
EPS 0.10 0.00 0.08 0.00 0.06 0.12 -2.79 -103.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1222 0.00 0.1213 0.00 0.1231 0.123 0.1208 1.15%
Price Multiplier on Financial Quarter End Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 29/12/06 29/09/06 -
Price 1.10 1.15 1.12 0.95 1.09 0.94 0.62 -
P/RPS 0.82 0.00 0.83 0.00 0.86 0.64 0.40 104.99%
P/EPS 115.79 0.00 158.49 0.00 209.62 83.93 -2.42 -4884.71%
EY 0.86 0.00 0.63 0.00 0.48 1.19 -41.40 -102.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 1.00 0.00 0.97 0.84 0.56 74.99%
Price Multiplier on Announcement Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/11/07 - 23/08/07 - 24/05/07 22/02/07 22/11/06 -
Price 1.23 0.00 1.05 0.00 0.89 1.05 0.85 -
P/RPS 0.91 0.00 0.78 0.00 0.70 0.72 0.55 65.45%
P/EPS 129.47 0.00 148.58 0.00 171.15 93.75 -3.31 -4011.48%
EY 0.77 0.00 0.67 0.00 0.58 1.07 -30.20 -102.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 0.94 0.00 0.79 0.94 0.77 42.85%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment