[ACME] QoQ Cumulative Quarter Result on 31-Dec-2002 [#1]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
17-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -81.6%
YoY- -11.54%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 41,536 29,355 20,003 11,570 42,253 30,665 21,074 57.13%
PBT 3,509 1,548 903 1,465 6,617 3,211 2,007 45.08%
Tax -422 -608 -409 -353 -573 -118 56 -
NP 3,087 940 494 1,112 6,044 3,093 2,063 30.79%
-
NP to SH 3,087 940 494 1,112 6,044 3,093 2,063 30.79%
-
Tax Rate 12.03% 39.28% 45.29% 24.10% 8.66% 3.67% -2.79% -
Total Cost 38,449 28,415 19,509 10,458 36,209 27,572 19,011 59.85%
-
Net Worth 55,981 54,400 53,782 57,199 49,622 46,925 43,712 17.91%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 1,784 - - -
Div Payout % - - - - 29.53% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 55,981 54,400 53,782 57,199 49,622 46,925 43,712 17.91%
NOSH 39,987 40,000 39,838 40,000 35,699 34,252 31,448 17.35%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.43% 3.20% 2.47% 9.61% 14.30% 10.09% 9.79% -
ROE 5.51% 1.73% 0.92% 1.94% 12.18% 6.59% 4.72% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 103.87 73.39 50.21 28.93 118.36 89.53 67.01 33.90%
EPS 7.72 2.35 1.24 2.78 16.93 9.03 6.56 11.45%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.40 1.36 1.35 1.43 1.39 1.37 1.39 0.47%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.69 8.26 5.63 3.26 11.89 8.63 5.93 57.15%
EPS 0.87 0.26 0.14 0.31 1.70 0.87 0.58 31.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.1575 0.1531 0.1513 0.1609 0.1396 0.132 0.123 17.90%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.23 1.12 1.10 1.16 1.16 1.42 0.00 -
P/RPS 1.18 1.53 2.19 4.01 0.98 1.59 0.00 -
P/EPS 15.93 47.66 88.71 41.73 6.85 15.73 0.00 -
EY 6.28 2.10 1.13 2.40 14.59 6.36 0.00 -
DY 0.00 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 0.88 0.82 0.81 0.81 0.83 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 28/05/03 17/01/03 26/11/02 26/08/02 17/05/02 -
Price 1.16 1.32 1.16 1.19 1.19 1.37 1.60 -
P/RPS 1.12 1.80 2.31 4.11 1.01 1.53 2.39 -39.64%
P/EPS 15.03 56.17 93.55 42.81 7.03 15.17 24.39 -27.56%
EY 6.66 1.78 1.07 2.34 14.23 6.59 4.10 38.14%
DY 0.00 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.83 0.97 0.86 0.83 0.86 1.00 1.15 -19.52%

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