[ACME] QoQ Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 46.88%
YoY- 80.77%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 62,210 62,633 63,444 76,956 47,500 43,301 39,520 35.28%
PBT -11,241 -7,829 -1,146 752 160 -984 296 -
Tax 973 117 -2 -564 -32 228 -118 -
NP -10,268 -7,712 -1,148 188 128 -756 178 -
-
NP to SH -10,268 -7,712 -1,148 188 128 -756 178 -
-
Tax Rate - - - 75.00% 20.00% - 39.86% -
Total Cost 72,478 70,345 64,592 76,768 47,372 44,057 39,342 50.22%
-
Net Worth 44,399 49,199 54,590 53,658 53,916 53,904 55,422 -13.73%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 44,399 49,199 54,590 53,658 53,916 53,904 55,422 -13.73%
NOSH 39,999 39,999 40,139 39,166 39,354 39,929 40,454 -0.75%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -16.51% -12.31% -1.81% 0.24% 0.27% -1.75% 0.45% -
ROE -23.13% -15.67% -2.10% 0.35% 0.24% -1.40% 0.32% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.53 156.58 158.06 196.48 120.70 108.44 97.69 36.30%
EPS -25.67 -19.28 -2.86 0.48 0.32 -1.89 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.23 1.36 1.37 1.37 1.35 1.37 -13.07%
Adjusted Per Share Value based on latest NOSH - 39,166
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.50 17.62 17.85 21.65 13.36 12.18 11.12 35.25%
EPS -2.89 -2.17 -0.32 0.05 0.04 -0.21 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.1384 0.1536 0.151 0.1517 0.1517 0.1559 -13.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.62 0.71 0.71 0.65 0.80 0.84 1.05 -
P/RPS 0.40 0.45 0.45 0.33 0.66 0.77 1.07 -48.07%
P/EPS -2.42 -3.68 -24.83 135.42 245.97 -44.37 238.64 -
EY -41.40 -27.15 -4.03 0.74 0.41 -2.25 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.52 0.47 0.58 0.62 0.77 -19.11%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 12/09/06 25/05/06 21/02/06 23/11/05 30/08/05 25/05/05 -
Price 0.85 0.60 0.69 0.70 0.75 0.85 0.90 -
P/RPS 0.55 0.38 0.44 0.36 0.62 0.78 0.92 -29.01%
P/EPS -3.31 -3.11 -24.13 145.83 230.59 -44.89 204.55 -
EY -30.20 -32.13 -4.14 0.69 0.43 -2.23 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.49 0.51 0.51 0.55 0.63 0.66 10.81%

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