[ACME] QoQ Annualized Quarter Result on 30-Jun-2004 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -69.37%
YoY- -38.62%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 39,520 43,868 44,091 41,172 47,076 51,744 41,536 -3.25%
PBT 296 -292 3,255 925 2,476 4,192 3,509 -80.73%
Tax -118 396 -459 -156 36 -120 -422 -57.20%
NP 178 104 2,796 769 2,512 4,072 3,087 -85.04%
-
NP to SH 178 104 2,796 769 2,512 4,072 3,087 -85.04%
-
Tax Rate 39.86% - 14.10% 16.86% -1.45% 2.86% 12.03% -
Total Cost 39,342 43,764 41,295 40,402 44,564 47,672 38,449 1.54%
-
Net Worth 55,422 52,742 56,799 54,494 55,199 56,688 55,981 -0.66%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 55,422 52,742 56,799 54,494 55,199 56,688 55,981 -0.66%
NOSH 40,454 37,142 40,000 40,069 39,999 39,921 39,987 0.77%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.45% 0.24% 6.34% 1.87% 5.34% 7.87% 7.43% -
ROE 0.32% 0.20% 4.92% 1.41% 4.55% 7.18% 5.51% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 97.69 118.11 110.23 102.75 117.69 129.61 103.87 -4.00%
EPS 0.44 0.28 6.99 1.92 6.28 10.20 7.72 -85.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.42 1.42 1.36 1.38 1.42 1.40 -1.43%
Adjusted Per Share Value based on latest NOSH - 39,941
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.75 11.94 12.00 11.20 12.81 14.08 11.30 -3.26%
EPS 0.05 0.03 0.76 0.21 0.68 1.11 0.84 -84.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.1435 0.1545 0.1483 0.1502 0.1542 0.1523 -0.65%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.05 1.15 1.05 1.12 1.27 1.32 1.23 -
P/RPS 1.07 0.97 0.95 1.09 1.08 1.02 1.18 -6.30%
P/EPS 238.64 410.71 15.02 58.33 20.22 12.94 15.93 506.69%
EY 0.42 0.24 6.66 1.71 4.94 7.73 6.28 -83.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.74 0.82 0.92 0.93 0.88 -8.50%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 19/01/05 25/11/04 26/08/04 26/05/04 15/01/04 20/11/03 -
Price 0.90 1.15 1.05 1.09 1.18 1.30 1.16 -
P/RPS 0.92 0.97 0.95 1.06 1.00 1.00 1.12 -12.28%
P/EPS 204.55 410.71 15.02 56.77 18.79 12.75 15.03 469.12%
EY 0.49 0.24 6.66 1.76 5.32 7.85 6.66 -82.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.81 0.74 0.80 0.86 0.92 0.83 -14.15%

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