[ACME] QoQ 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- -52.59%
YoY- -8.45%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 11,707 8,544 10,144 12,936 12,181 9,352 8,433 24.37%
PBT 2,561 -544 190 1,048 1,961 645 -562 -
Tax -343 -135 48 -30 186 -199 -56 233.65%
NP 2,218 -679 238 1,018 2,147 446 -618 -
-
NP to SH 2,218 -679 238 1,018 2,147 446 -618 -
-
Tax Rate 13.39% - -25.26% 2.86% -9.48% 30.85% - -
Total Cost 9,489 9,223 9,906 11,918 10,034 8,906 9,051 3.19%
-
Net Worth 56,748 54,319 54,739 56,688 55,973 54,157 54,175 3.13%
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 56,748 54,319 54,739 56,688 55,973 54,157 54,175 3.13%
NOSH 39,963 39,941 39,666 39,921 39,981 39,821 40,129 -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 18.95% -7.95% 2.35% 7.87% 17.63% 4.77% -7.33% -
ROE 3.91% -1.25% 0.43% 1.80% 3.84% 0.82% -1.14% -
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 29.29 21.39 25.57 32.40 30.47 23.48 21.01 24.71%
EPS 5.55 -1.70 0.60 2.55 5.37 1.12 -1.54 -
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 3.29 2.40 2.85 3.64 3.43 2.63 2.37 24.36%
EPS 0.62 -0.19 0.07 0.29 0.60 0.13 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1597 0.1528 0.154 0.1595 0.1575 0.1524 0.1524 3.15%
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 3.58 5.24 4.97 4.07 4.04 4.77 5.23 -22.27%
P/EPS 18.92 -65.88 211.67 51.76 22.91 100.00 -71.43 -
EY 5.29 -1.52 0.47 1.93 4.37 1.00 -1.40 -
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 3.58 5.10 4.61 4.01 3.81 5.62 5.52 -25.01%
P/EPS 18.92 -64.12 196.67 50.98 21.60 117.86 -75.32 -
EY 5.29 -1.56 0.51 1.96 4.63 0.85 -1.33 -
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