[ACME] QoQ Cumulative Quarter Result on 30-Apr-2012 [#1]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 105.67%
YoY- 328.05%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 31,372 24,040 15,794 7,077 45,960 39,931 31,158 0.45%
PBT 1,477 1,853 1,343 513 -7,531 -1,015 277 203.66%
Tax -656 -533 -412 -162 1,339 145 -126 198.89%
NP 821 1,320 931 351 -6,192 -870 151 207.62%
-
NP to SH 821 1,320 931 351 -6,192 -870 151 207.62%
-
Tax Rate 44.41% 28.76% 30.68% 31.58% - - 45.49% -
Total Cost 30,551 22,720 14,863 6,726 52,152 40,801 31,007 -0.97%
-
Net Worth 51,528 51,878 51,987 50,151 50,595 56,613 58,588 -8.16%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 51,528 51,878 51,987 50,151 50,595 56,613 58,588 -8.16%
NOSH 210,232 209,523 211,590 206,470 209,765 212,195 215,714 -1.69%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 2.62% 5.49% 5.89% 4.96% -13.47% -2.18% 0.48% -
ROE 1.59% 2.54% 1.79% 0.70% -12.24% -1.54% 0.26% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 14.92 11.47 7.46 3.43 21.91 18.82 14.44 2.19%
EPS 0.39 0.63 0.44 0.17 -2.95 -0.41 0.07 212.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2451 0.2476 0.2457 0.2429 0.2412 0.2668 0.2716 -6.58%
Adjusted Per Share Value based on latest NOSH - 206,470
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 8.54 6.54 4.30 1.93 12.50 10.86 8.48 0.46%
EPS 0.22 0.36 0.25 0.10 -1.68 -0.24 0.04 209.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1402 0.1411 0.1414 0.1365 0.1377 0.154 0.1594 -8.16%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.265 0.28 0.29 0.26 0.30 0.32 0.99 -
P/RPS 1.78 2.44 3.89 7.59 1.37 1.70 6.85 -59.11%
P/EPS 67.86 44.44 65.91 152.94 -10.16 -78.05 1,414.29 -86.67%
EY 1.47 2.25 1.52 0.65 -9.84 -1.28 0.07 654.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.18 1.07 1.24 1.20 3.65 -55.43%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 27/12/12 27/09/12 28/06/12 29/03/12 28/12/11 30/09/11 -
Price 0.235 0.28 0.28 0.30 0.28 0.29 0.33 -
P/RPS 1.57 2.44 3.75 8.75 1.28 1.54 2.28 -21.93%
P/EPS 60.18 44.44 63.64 176.47 -9.49 -70.73 471.43 -74.48%
EY 1.66 2.25 1.57 0.57 -10.54 -1.41 0.21 294.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.14 1.24 1.16 1.09 1.22 -14.70%

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