[ACME] QoQ Annualized Quarter Result on 31-Mar-2005 [#2]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 71.15%
YoY- -92.91%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 76,956 47,500 43,301 39,520 43,868 44,091 41,172 51.56%
PBT 752 160 -984 296 -292 3,255 925 -12.86%
Tax -564 -32 228 -118 396 -459 -156 135.00%
NP 188 128 -756 178 104 2,796 769 -60.80%
-
NP to SH 188 128 -756 178 104 2,796 769 -60.80%
-
Tax Rate 75.00% 20.00% - 39.86% - 14.10% 16.86% -
Total Cost 76,768 47,372 44,057 39,342 43,764 41,295 40,402 53.22%
-
Net Worth 53,658 53,916 53,904 55,422 52,742 56,799 54,494 -1.02%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 53,658 53,916 53,904 55,422 52,742 56,799 54,494 -1.02%
NOSH 39,166 39,354 39,929 40,454 37,142 40,000 40,069 -1.50%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.24% 0.27% -1.75% 0.45% 0.24% 6.34% 1.87% -
ROE 0.35% 0.24% -1.40% 0.32% 0.20% 4.92% 1.41% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 196.48 120.70 108.44 97.69 118.11 110.23 102.75 53.87%
EPS 0.48 0.32 -1.89 0.44 0.28 6.99 1.92 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.35 1.37 1.42 1.42 1.36 0.48%
Adjusted Per Share Value based on latest NOSH - 39,375
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.94 12.92 11.78 10.75 11.94 12.00 11.20 51.59%
EPS 0.05 0.03 -0.21 0.05 0.03 0.76 0.21 -61.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.1467 0.1467 0.1508 0.1435 0.1545 0.1483 -1.03%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.65 0.80 0.84 1.05 1.15 1.05 1.12 -
P/RPS 0.33 0.66 0.77 1.07 0.97 0.95 1.09 -54.81%
P/EPS 135.42 245.97 -44.37 238.64 410.71 15.02 58.33 75.06%
EY 0.74 0.41 -2.25 0.42 0.24 6.66 1.71 -42.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.62 0.77 0.81 0.74 0.82 -30.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 23/11/05 30/08/05 25/05/05 19/01/05 25/11/04 26/08/04 -
Price 0.70 0.75 0.85 0.90 1.15 1.05 1.09 -
P/RPS 0.36 0.62 0.78 0.92 0.97 0.95 1.06 -51.22%
P/EPS 145.83 230.59 -44.89 204.55 410.71 15.02 56.77 87.24%
EY 0.69 0.43 -2.23 0.49 0.24 6.66 1.76 -46.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.63 0.66 0.81 0.74 0.80 -25.86%

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