[ACME] QoQ Cumulative Quarter Result on 30-Jun-2003 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 90.28%
YoY- -69.61%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 23,538 12,936 41,536 29,355 20,003 11,570 42,253 -32.27%
PBT 1,238 1,048 3,509 1,548 903 1,465 6,617 -67.25%
Tax 18 -30 -422 -608 -409 -353 -573 -
NP 1,256 1,018 3,087 940 494 1,112 6,044 -64.88%
-
NP to SH 1,256 1,018 3,087 940 494 1,112 6,044 -64.88%
-
Tax Rate -1.45% 2.86% 12.03% 39.28% 45.29% 24.10% 8.66% -
Total Cost 22,282 11,918 38,449 28,415 19,509 10,458 36,209 -27.63%
-
Net Worth 55,199 56,688 55,981 54,400 53,782 57,199 49,622 7.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - 1,784 -
Div Payout % - - - - - - 29.53% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 55,199 56,688 55,981 54,400 53,782 57,199 49,622 7.35%
NOSH 39,999 39,921 39,987 40,000 39,838 40,000 35,699 7.86%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.34% 7.87% 7.43% 3.20% 2.47% 9.61% 14.30% -
ROE 2.28% 1.80% 5.51% 1.73% 0.92% 1.94% 12.18% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 58.85 32.40 103.87 73.39 50.21 28.93 118.36 -37.21%
EPS 3.14 2.55 7.72 2.35 1.24 2.78 16.93 -67.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.38 1.42 1.40 1.36 1.35 1.43 1.39 -0.47%
Adjusted Per Share Value based on latest NOSH - 39,821
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.40 3.52 11.30 7.99 5.44 3.15 11.50 -32.31%
EPS 0.34 0.28 0.84 0.26 0.13 0.30 1.64 -64.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
NAPS 0.1502 0.1542 0.1523 0.148 0.1463 0.1556 0.135 7.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.27 1.32 1.23 1.12 1.10 1.16 1.16 -
P/RPS 2.16 4.07 1.18 1.53 2.19 4.01 0.98 69.28%
P/EPS 40.45 51.76 15.93 47.66 88.71 41.73 6.85 226.34%
EY 2.47 1.93 6.28 2.10 1.13 2.40 14.59 -69.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.31 -
P/NAPS 0.92 0.93 0.88 0.82 0.81 0.81 0.83 7.09%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 15/01/04 20/11/03 28/08/03 28/05/03 17/01/03 26/11/02 -
Price 1.18 1.30 1.16 1.32 1.16 1.19 1.19 -
P/RPS 2.01 4.01 1.12 1.80 2.31 4.11 1.01 58.14%
P/EPS 37.58 50.98 15.03 56.17 93.55 42.81 7.03 205.41%
EY 2.66 1.96 6.66 1.78 1.07 2.34 14.23 -67.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.20 -
P/NAPS 0.86 0.92 0.83 0.97 0.86 0.83 0.86 0.00%

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