[ACME] QoQ Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
15-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 31.91%
YoY- -8.45%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 44,091 41,172 47,076 51,744 41,536 39,140 40,006 6.67%
PBT 3,255 925 2,476 4,192 3,509 2,064 1,806 47.94%
Tax -459 -156 36 -120 -422 -810 -818 -31.89%
NP 2,796 769 2,512 4,072 3,087 1,253 988 99.69%
-
NP to SH 2,796 769 2,512 4,072 3,087 1,253 988 99.69%
-
Tax Rate 14.10% 16.86% -1.45% 2.86% 12.03% 39.24% 45.29% -
Total Cost 41,295 40,402 44,564 47,672 38,449 37,886 39,018 3.84%
-
Net Worth 56,799 54,494 55,199 56,688 55,981 54,399 53,782 3.69%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 56,799 54,494 55,199 56,688 55,981 54,399 53,782 3.69%
NOSH 40,000 40,069 39,999 39,921 39,987 39,999 39,838 0.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.34% 1.87% 5.34% 7.87% 7.43% 3.20% 2.47% -
ROE 4.92% 1.41% 4.55% 7.18% 5.51% 2.30% 1.84% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 110.23 102.75 117.69 129.61 103.87 97.85 100.42 6.39%
EPS 6.99 1.92 6.28 10.20 7.72 3.13 2.48 99.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.36 1.38 1.42 1.40 1.36 1.35 3.41%
Adjusted Per Share Value based on latest NOSH - 39,921
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.41 11.58 13.24 14.56 11.69 11.01 11.26 6.67%
EPS 0.79 0.22 0.71 1.15 0.87 0.35 0.28 99.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1533 0.1553 0.1595 0.1575 0.1531 0.1513 3.70%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.05 1.12 1.27 1.32 1.23 1.12 1.10 -
P/RPS 0.95 1.09 1.08 1.02 1.18 1.14 1.10 -9.28%
P/EPS 15.02 58.33 20.22 12.94 15.93 35.74 44.35 -51.31%
EY 6.66 1.71 4.94 7.73 6.28 2.80 2.25 105.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.92 0.93 0.88 0.82 0.81 -5.83%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 26/05/04 15/01/04 20/11/03 28/08/03 28/05/03 -
Price 1.05 1.09 1.18 1.30 1.16 1.32 1.16 -
P/RPS 0.95 1.06 1.00 1.00 1.12 1.35 1.16 -12.43%
P/EPS 15.02 56.77 18.79 12.75 15.03 42.13 46.77 -53.00%
EY 6.66 1.76 5.32 7.85 6.66 2.37 2.14 112.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.86 0.92 0.83 0.97 0.86 -9.50%

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