[ACME] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
Revenue 159,276 86,647 58,032 0 53,918 0 53,518 325.26%
PBT 17,796 11,918 672 0 475 0 338 19165.25%
Tax -5,592 -2,376 -660 0 -94 0 -57 43906.70%
NP 12,204 9,542 12 0 381 0 281 14821.13%
-
NP to SH 12,204 9,542 12 0 381 0 281 14821.13%
-
Tax Rate 31.42% 19.94% 98.21% - 19.79% - 16.86% -
Total Cost 147,072 77,105 58,020 0 53,537 0 53,237 285.25%
-
Net Worth 50,291 28,358 33,600 0 44,917 0 44,588 17.32%
Dividend
31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
Net Worth 50,291 28,358 33,600 0 44,917 0 44,588 17.32%
NOSH 199,411 178,022 30,000 40,105 40,105 39,811 39,811 748.69%
Ratio Analysis
31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
NP Margin 7.66% 11.01% 0.02% 0.00% 0.71% 0.00% 0.53% -
ROE 24.27% 33.65% 0.04% 0.00% 0.85% 0.00% 0.63% -
Per Share
31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
RPS 79.87 48.67 193.44 0.00 134.44 0.00 134.43 -49.89%
EPS 6.12 5.36 0.04 0.00 0.95 0.00 0.71 1644.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2522 0.1593 1.12 0.00 1.12 0.00 1.12 -86.17%
Adjusted Per Share Value based on latest NOSH - 39,534
31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
RPS 43.34 23.57 15.79 0.00 14.67 0.00 14.56 325.36%
EPS 3.32 2.60 0.00 0.00 0.10 0.00 0.08 13947.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1368 0.0772 0.0914 0.00 0.1222 0.00 0.1213 17.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
Date 31/03/08 31/01/08 31/12/07 31/10/07 28/09/07 31/07/07 29/06/07 -
Price 1.01 1.02 1.25 1.25 1.10 1.15 1.12 -
P/RPS 1.26 2.10 0.65 0.00 0.82 0.00 0.83 74.03%
P/EPS 16.50 19.03 3,125.00 0.00 115.79 0.00 158.49 -95.03%
EY 6.06 5.25 0.03 0.00 0.86 0.00 0.63 1917.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 6.40 1.12 0.00 0.98 0.00 1.00 529.64%
Price Multiplier on Announcement Date
31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 CAGR
Date 30/05/08 - 26/02/08 - 29/11/07 - 23/08/07 -
Price 1.03 0.00 1.11 0.00 1.23 0.00 1.05 -
P/RPS 1.29 0.00 0.57 0.00 0.91 0.00 0.78 94.98%
P/EPS 16.83 0.00 2,775.00 0.00 129.47 0.00 148.58 -94.44%
EY 5.94 0.00 0.04 0.00 0.77 0.00 0.67 1710.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 0.00 0.99 0.00 1.10 0.00 0.94 601.74%

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