[ACME] QoQ Cumulative Quarter Result on 31-Dec-2003 [#1]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
15-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -67.02%
YoY- -8.45%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 44,091 30,879 23,538 12,936 41,536 29,355 20,003 69.12%
PBT 3,255 694 1,238 1,048 3,509 1,548 903 134.54%
Tax -459 -117 18 -30 -422 -608 -409 7.96%
NP 2,796 577 1,256 1,018 3,087 940 494 216.59%
-
NP to SH 2,796 577 1,256 1,018 3,087 940 494 216.59%
-
Tax Rate 14.10% 16.86% -1.45% 2.86% 12.03% 39.28% 45.29% -
Total Cost 41,295 30,302 22,282 11,918 38,449 28,415 19,509 64.63%
-
Net Worth 56,799 54,494 55,199 56,688 55,981 54,400 53,782 3.69%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 56,799 54,494 55,199 56,688 55,981 54,400 53,782 3.69%
NOSH 40,000 40,069 39,999 39,921 39,987 40,000 39,838 0.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.34% 1.87% 5.34% 7.87% 7.43% 3.20% 2.47% -
ROE 4.92% 1.06% 2.28% 1.80% 5.51% 1.73% 0.92% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 110.23 77.06 58.85 32.40 103.87 73.39 50.21 68.67%
EPS 6.99 1.44 3.14 2.55 7.72 2.35 1.24 215.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.36 1.38 1.42 1.40 1.36 1.35 3.41%
Adjusted Per Share Value based on latest NOSH - 39,921
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.41 8.69 6.62 3.64 11.69 8.26 5.63 69.12%
EPS 0.79 0.16 0.35 0.29 0.87 0.26 0.14 215.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1533 0.1553 0.1595 0.1575 0.1531 0.1513 3.70%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.05 1.12 1.27 1.32 1.23 1.12 1.10 -
P/RPS 0.95 1.45 2.16 4.07 1.18 1.53 2.19 -42.60%
P/EPS 15.02 77.78 40.45 51.76 15.93 47.66 88.71 -69.29%
EY 6.66 1.29 2.47 1.93 6.28 2.10 1.13 225.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.92 0.93 0.88 0.82 0.81 -5.83%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 26/05/04 15/01/04 20/11/03 28/08/03 28/05/03 -
Price 1.05 1.09 1.18 1.30 1.16 1.32 1.16 -
P/RPS 0.95 1.41 2.01 4.01 1.12 1.80 2.31 -44.60%
P/EPS 15.02 75.69 37.58 50.98 15.03 56.17 93.55 -70.36%
EY 6.66 1.32 2.66 1.96 6.66 1.78 1.07 237.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.86 0.92 0.83 0.97 0.86 -9.50%

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