[ACME] QoQ Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -32.68%
YoY- 239.35%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 51,300 64,161 63,120 56,864 60,728 90,768 108,276 -39.30%
PBT 7,104 6,752 10,073 10,594 15,392 14,158 6,738 3.59%
Tax -1,600 -2,504 -3,304 -3,488 -4,836 -1,055 -2,206 -19.32%
NP 5,504 4,248 6,769 7,106 10,556 13,103 4,532 13.87%
-
NP to SH 5,504 4,248 6,769 7,106 10,556 13,103 4,532 13.87%
-
Tax Rate 22.52% 37.09% 32.80% 32.92% 31.42% 7.45% 32.74% -
Total Cost 45,796 59,913 56,350 49,758 50,172 77,665 103,744 -42.11%
-
Net Worth 71,966 70,568 71,559 69,752 68,875 65,558 55,623 18.79%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 71,966 70,568 71,559 69,752 68,875 65,558 55,623 18.79%
NOSH 218,412 218,341 218,836 217,975 218,099 215,155 213,773 1.44%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 10.73% 6.62% 10.72% 12.50% 17.38% 14.44% 4.19% -
ROE 7.65% 6.02% 9.46% 10.19% 15.33% 19.99% 8.15% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 23.49 29.39 28.84 26.09 27.84 42.19 50.65 -40.16%
EPS 2.52 1.94 3.09 3.26 4.84 6.09 2.12 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3295 0.3232 0.327 0.32 0.3158 0.3047 0.2602 17.09%
Adjusted Per Share Value based on latest NOSH - 217,619
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 14.43 18.05 17.76 16.00 17.09 25.54 30.46 -39.31%
EPS 1.55 1.20 1.90 2.00 2.97 3.69 1.28 13.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2025 0.1985 0.2013 0.1962 0.1938 0.1844 0.1565 18.79%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.68 1.28 0.86 0.85 0.89 0.70 0.89 -
P/RPS 7.15 4.36 2.98 3.26 3.20 1.66 1.76 155.25%
P/EPS 66.67 65.79 27.80 26.07 18.39 11.49 41.98 36.23%
EY 1.50 1.52 3.60 3.84 5.44 8.70 2.38 -26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 3.96 2.63 2.66 2.82 2.30 3.42 30.62%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 31/03/10 22/12/09 29/09/09 22/06/09 30/03/09 31/12/08 -
Price 1.63 1.57 1.31 0.89 0.79 0.65 0.82 -
P/RPS 6.94 5.34 4.54 3.41 2.84 1.54 1.62 164.47%
P/EPS 64.68 80.70 42.35 27.30 16.32 10.67 38.68 41.01%
EY 1.55 1.24 2.36 3.66 6.13 9.37 2.59 -29.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 4.86 4.01 2.78 2.50 2.13 3.15 35.27%

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