[ACME] QoQ Annualized Quarter Result on 31-Jan-2009 [#4]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- 189.12%
YoY- 37.32%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 63,120 56,864 60,728 90,768 108,276 100,164 88,224 -19.95%
PBT 10,073 10,594 15,392 14,158 6,738 3,468 4,800 63.69%
Tax -3,304 -3,488 -4,836 -1,055 -2,206 -1,374 -1,640 59.31%
NP 6,769 7,106 10,556 13,103 4,532 2,094 3,160 65.94%
-
NP to SH 6,769 7,106 10,556 13,103 4,532 2,094 3,160 65.94%
-
Tax Rate 32.80% 32.92% 31.42% 7.45% 32.74% 39.62% 34.17% -
Total Cost 56,350 49,758 50,172 77,665 103,744 98,070 85,064 -23.95%
-
Net Worth 71,559 69,752 68,875 65,558 55,623 53,332 50,316 26.38%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 71,559 69,752 68,875 65,558 55,623 53,332 50,316 26.38%
NOSH 218,836 217,975 218,099 215,155 213,773 213,673 202,564 5.27%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 10.72% 12.50% 17.38% 14.44% 4.19% 2.09% 3.58% -
ROE 9.46% 10.19% 15.33% 19.99% 8.15% 3.93% 6.28% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 28.84 26.09 27.84 42.19 50.65 46.88 43.55 -23.96%
EPS 3.09 3.26 4.84 6.09 2.12 0.98 1.56 57.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.327 0.32 0.3158 0.3047 0.2602 0.2496 0.2484 20.05%
Adjusted Per Share Value based on latest NOSH - 218,067
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 17.17 15.47 16.52 24.70 29.46 27.25 24.00 -19.96%
EPS 1.84 1.93 2.87 3.57 1.23 0.57 0.86 65.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1947 0.1898 0.1874 0.1784 0.1513 0.1451 0.1369 26.38%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.86 0.85 0.89 0.70 0.89 0.99 1.06 -
P/RPS 2.98 3.26 3.20 1.66 1.76 2.11 2.43 14.52%
P/EPS 27.80 26.07 18.39 11.49 41.98 101.02 67.95 -44.79%
EY 3.60 3.84 5.44 8.70 2.38 0.99 1.47 81.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.66 2.82 2.30 3.42 3.97 4.27 -27.54%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 29/09/09 22/06/09 30/03/09 31/12/08 24/09/08 25/06/08 -
Price 1.31 0.89 0.79 0.65 0.82 0.99 1.02 -
P/RPS 4.54 3.41 2.84 1.54 1.62 2.11 2.34 55.37%
P/EPS 42.35 27.30 16.32 10.67 38.68 101.02 65.38 -25.07%
EY 2.36 3.66 6.13 9.37 2.59 0.99 1.53 33.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 2.78 2.50 2.13 3.15 3.97 4.11 -1.62%

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