[ACME] QoQ 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- -62.32%
YoY- -11.54%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 12,181 9,352 8,433 11,570 11,366 9,591 9,821 15.42%
PBT 1,961 645 -562 1,465 3,406 1,114 830 77.29%
Tax 186 -199 -56 -353 -455 -84 -24 -
NP 2,147 446 -618 1,112 2,951 1,030 806 92.04%
-
NP to SH 2,147 446 -618 1,112 2,951 1,030 806 92.04%
-
Tax Rate -9.48% 30.85% - 24.10% 13.36% 7.54% 2.89% -
Total Cost 10,034 8,906 9,051 10,458 8,415 8,561 9,015 7.39%
-
Net Worth 55,973 54,157 54,175 57,199 49,659 46,880 43,763 17.81%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 1,786 - - -
Div Payout % - - - - 60.53% - - -
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 55,973 54,157 54,175 57,199 49,659 46,880 43,763 17.81%
NOSH 39,981 39,821 40,129 40,000 35,726 34,219 31,484 17.24%
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 17.63% 4.77% -7.33% 9.61% 25.96% 10.74% 8.21% -
ROE 3.84% 0.82% -1.14% 1.94% 5.94% 2.20% 1.84% -
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 30.47 23.48 21.01 28.93 31.81 28.03 31.19 -1.54%
EPS 5.37 1.12 -1.54 2.78 8.26 3.01 2.56 63.79%
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 3.31 2.54 2.29 3.15 3.09 2.61 2.67 15.38%
EPS 0.58 0.12 -0.17 0.30 0.80 0.28 0.22 90.72%
DPS 0.00 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.1523 0.1473 0.1474 0.1556 0.1351 0.1276 0.1191 17.79%
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 4.04 4.77 5.23 4.01 3.65 5.07 0.00 -
P/EPS 22.91 100.00 -71.43 41.73 14.04 47.18 0.00 -
EY 4.37 1.00 -1.40 2.40 7.12 2.12 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 3.81 5.62 5.52 4.11 3.74 4.89 5.13 -17.97%
P/EPS 21.60 117.86 -75.32 42.81 14.41 45.51 62.50 -50.72%
EY 4.63 0.85 -1.33 2.34 6.94 2.20 1.60 102.93%
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