[ACME] QoQ Quarter Result on 31-Dec-2013 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/06/14 31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Revenue 8,127 7,191 7,373 0 3,831 0 5,189 63.27%
PBT 872 -336 579 0 -135 0 1,100 -22.41%
Tax -435 -440 -900 0 32 0 7 -
NP 437 -776 -321 0 -103 0 1,107 -63.78%
-
NP to SH 438 -771 -321 0 -103 0 1,107 -63.69%
-
Tax Rate 49.89% - 155.44% - - - -0.64% -
Total Cost 7,690 7,967 7,694 0 3,934 0 4,082 99.79%
-
Net Worth 51,037 50,573 52,729 0 51,067 0 51,882 -1.77%
Dividend
30/06/14 31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Net Worth 51,037 50,573 52,729 0 51,067 0 51,882 -1.77%
NOSH 208,571 208,378 213,999 205,999 205,999 208,867 208,867 -0.15%
Ratio Analysis
30/06/14 31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
NP Margin 5.38% -10.79% -4.35% 0.00% -2.69% 0.00% 21.33% -
ROE 0.86% -1.52% -0.61% 0.00% -0.20% 0.00% 2.13% -
Per Share
30/06/14 31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 3.90 3.45 3.45 0.00 1.86 0.00 2.48 64.00%
EPS 0.21 -0.37 -0.15 0.00 -0.05 0.00 0.53 -63.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2447 0.2427 0.2464 0.00 0.2479 0.00 0.2484 -1.62%
Adjusted Per Share Value based on latest NOSH - 205,999
30/06/14 31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 2.21 1.96 2.01 0.00 1.04 0.00 1.41 63.41%
EPS 0.12 -0.21 -0.09 0.00 -0.03 0.00 0.30 -63.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1389 0.1376 0.1435 0.00 0.1389 0.00 0.1412 -1.77%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 30/06/14 31/03/14 30/01/14 31/12/13 31/10/13 30/09/13 31/07/13 -
Price 0.685 0.785 0.62 0.575 0.27 0.30 0.25 -
P/RPS 17.58 0.00 18.00 0.00 14.52 0.00 10.06 84.04%
P/EPS 326.19 0.00 -413.33 0.00 -540.00 0.00 47.17 727.46%
EY 0.31 0.00 -0.24 0.00 -0.19 0.00 2.12 -87.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.24 2.52 0.00 1.09 0.00 1.01 204.74%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 28/08/14 30/05/14 27/03/14 - 10/12/13 - 26/09/13 -
Price 0.635 0.715 0.815 0.00 0.46 0.00 0.25 -
P/RPS 16.30 0.00 23.66 0.00 24.74 0.00 10.06 69.45%
P/EPS 302.38 0.00 -543.33 0.00 -920.00 0.00 47.17 661.68%
EY 0.33 0.00 -0.18 0.00 -0.11 0.00 2.12 -86.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.95 3.31 0.00 1.86 0.00 1.01 181.03%

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