[ACME] QoQ Annualized Quarter Result on 31-Jan-2008 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 79416.67%
YoY- 2404.46%
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
Revenue 100,164 88,224 159,276 86,647 58,032 0 53,918 109.84%
PBT 3,468 4,800 17,796 11,918 672 0 475 979.52%
Tax -1,374 -1,640 -5,592 -2,376 -660 0 -94 2377.48%
NP 2,094 3,160 12,204 9,542 12 0 381 668.48%
-
NP to SH 2,094 3,160 12,204 9,542 12 0 381 668.48%
-
Tax Rate 39.62% 34.17% 31.42% 19.94% 98.21% - 19.79% -
Total Cost 98,070 85,064 147,072 77,105 58,020 0 53,537 106.34%
-
Net Worth 53,332 50,316 50,291 28,358 33,600 0 44,917 22.81%
Dividend
31/07/08 30/04/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
Net Worth 53,332 50,316 50,291 28,358 33,600 0 44,917 22.81%
NOSH 213,673 202,564 199,411 178,022 30,000 40,105 40,105 640.42%
Ratio Analysis
31/07/08 30/04/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
NP Margin 2.09% 3.58% 7.66% 11.01% 0.02% 0.00% 0.71% -
ROE 3.93% 6.28% 24.27% 33.65% 0.04% 0.00% 0.85% -
Per Share
31/07/08 30/04/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
RPS 46.88 43.55 79.87 48.67 193.44 0.00 134.44 -71.65%
EPS 0.98 1.56 6.12 5.36 0.04 0.00 0.95 3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2496 0.2484 0.2522 0.1593 1.12 0.00 1.12 -83.41%
Adjusted Per Share Value based on latest NOSH - 30,000
31/07/08 30/04/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
RPS 27.25 24.00 43.34 23.57 15.79 0.00 14.67 109.81%
EPS 0.57 0.86 3.32 2.60 0.00 0.00 0.10 702.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1369 0.1368 0.0772 0.0914 0.00 0.1222 22.82%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
Date 31/07/08 30/04/08 31/03/08 31/01/08 31/12/07 31/10/07 28/09/07 -
Price 0.99 1.06 1.01 1.02 1.25 1.25 1.10 -
P/RPS 2.11 2.43 1.26 2.10 0.65 0.00 0.82 209.89%
P/EPS 101.02 67.95 16.50 19.03 3,125.00 0.00 115.79 -15.06%
EY 0.99 1.47 6.06 5.25 0.03 0.00 0.86 18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 4.27 4.00 6.40 1.12 0.00 0.98 433.43%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
Date 24/09/08 25/06/08 30/05/08 - 26/02/08 - 29/11/07 -
Price 0.99 1.02 1.03 0.00 1.11 0.00 1.23 -
P/RPS 2.11 2.34 1.29 0.00 0.57 0.00 0.91 173.58%
P/EPS 101.02 65.38 16.83 0.00 2,775.00 0.00 129.47 -25.69%
EY 0.99 1.53 5.94 0.00 0.04 0.00 0.77 35.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 4.11 4.08 0.00 0.99 0.00 1.10 364.56%

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