[ACME] QoQ Quarter Result on 31-Oct-2009 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 66.74%
YoY- -35.2%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 15,092 12,825 17,377 18,908 13,250 15,182 9,561 35.68%
PBT 396 1,776 -852 2,258 1,449 3,848 9,104 -87.70%
Tax -60 -400 -11 -734 -535 -1,209 600 -
NP 336 1,376 -863 1,524 914 2,639 9,704 -89.44%
-
NP to SH 336 1,376 -863 1,524 914 2,639 9,704 -89.44%
-
Tax Rate 15.15% 22.52% - 32.51% 36.92% 31.42% -6.59% -
Total Cost 14,756 11,449 18,240 17,384 12,336 12,543 -143 -
-
Net Worth 74,143 71,966 71,474 71,192 69,638 68,875 66,445 7.60%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 74,143 71,966 71,474 71,192 69,638 68,875 66,445 7.60%
NOSH 223,999 218,412 221,282 217,714 217,619 218,099 218,067 1.81%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 2.23% 10.73% -4.97% 8.06% 6.90% 17.38% 101.50% -
ROE 0.45% 1.91% -1.21% 2.14% 1.31% 3.83% 14.60% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 6.74 5.87 7.85 8.68 6.09 6.96 4.38 33.39%
EPS 0.15 0.63 -0.39 0.70 0.42 1.21 4.45 -89.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.331 0.3295 0.323 0.327 0.32 0.3158 0.3047 5.69%
Adjusted Per Share Value based on latest NOSH - 217,714
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 4.25 3.61 4.89 5.32 3.73 4.27 2.69 35.76%
EPS 0.09 0.39 -0.24 0.43 0.26 0.74 2.73 -89.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2086 0.2025 0.2011 0.2003 0.1959 0.1938 0.1869 7.61%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.50 1.68 1.28 0.86 0.85 0.89 0.70 -
P/RPS 22.26 28.61 16.30 9.90 13.96 12.79 15.97 24.85%
P/EPS 1,000.00 266.67 -328.21 122.86 202.38 73.55 15.73 1505.03%
EY 0.10 0.38 -0.30 0.81 0.49 1.36 6.36 -93.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 5.10 3.96 2.63 2.66 2.82 2.30 57.32%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 31/03/10 22/12/09 29/09/09 22/06/09 30/03/09 -
Price 2.28 1.63 1.57 1.31 0.89 0.79 0.65 -
P/RPS 33.84 27.76 19.99 15.08 14.62 11.35 14.83 73.58%
P/EPS 1,520.00 258.73 -402.56 187.14 211.90 65.29 14.61 2130.95%
EY 0.07 0.39 -0.25 0.53 0.47 1.53 6.85 -95.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.89 4.95 4.86 4.01 2.78 2.50 2.13 119.19%

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