[ACME] QoQ Annualized Quarter Result on 31-Mar-2003 [#2]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -77.79%
YoY- -76.05%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 51,744 41,536 39,140 40,006 46,280 42,253 40,886 16.95%
PBT 4,192 3,509 2,064 1,806 5,860 6,617 4,281 -1.38%
Tax -120 -422 -810 -818 -1,412 -573 -157 -16.36%
NP 4,072 3,087 1,253 988 4,448 6,044 4,124 -0.84%
-
NP to SH 4,072 3,087 1,253 988 4,448 6,044 4,124 -0.84%
-
Tax Rate 2.86% 12.03% 39.24% 45.29% 24.10% 8.66% 3.67% -
Total Cost 47,672 38,449 37,886 39,018 41,832 36,209 36,762 18.86%
-
Net Worth 56,688 55,981 54,399 53,782 57,199 49,622 46,925 13.39%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 1,784 - -
Div Payout % - - - - - 29.53% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 56,688 55,981 54,399 53,782 57,199 49,622 46,925 13.39%
NOSH 39,921 39,987 39,999 39,838 40,000 35,699 34,252 10.71%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.87% 7.43% 3.20% 2.47% 9.61% 14.30% 10.09% -
ROE 7.18% 5.51% 2.30% 1.84% 7.78% 12.18% 8.79% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 129.61 103.87 97.85 100.42 115.70 118.36 119.37 5.62%
EPS 10.20 7.72 3.13 2.48 11.12 16.93 12.04 -10.44%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.42 1.40 1.36 1.35 1.43 1.39 1.37 2.41%
Adjusted Per Share Value based on latest NOSH - 40,129
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.56 11.69 11.01 11.26 13.02 11.89 11.50 16.98%
EPS 1.15 0.87 0.35 0.28 1.25 1.70 1.16 -0.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1595 0.1575 0.1531 0.1513 0.1609 0.1396 0.132 13.40%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.32 1.23 1.12 1.10 1.16 1.16 1.42 -
P/RPS 1.02 1.18 1.14 1.10 1.00 0.98 1.19 -9.74%
P/EPS 12.94 15.93 35.74 44.35 10.43 6.85 11.79 6.38%
EY 7.73 6.28 2.80 2.25 9.59 14.59 8.48 -5.97%
DY 0.00 0.00 0.00 0.00 0.00 4.31 0.00 -
P/NAPS 0.93 0.88 0.82 0.81 0.81 0.83 1.04 -7.16%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 15/01/04 20/11/03 28/08/03 28/05/03 17/01/03 26/11/02 26/08/02 -
Price 1.30 1.16 1.32 1.16 1.19 1.19 1.37 -
P/RPS 1.00 1.12 1.35 1.16 1.03 1.01 1.15 -8.87%
P/EPS 12.75 15.03 42.13 46.77 10.70 7.03 11.38 7.85%
EY 7.85 6.66 2.37 2.14 9.34 14.23 8.79 -7.24%
DY 0.00 0.00 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 0.92 0.83 0.97 0.86 0.83 0.86 1.00 -5.39%

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