[ACME] QoQ Quarter Result on 31-Oct-2010 [#3]

Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 79.17%
YoY- -60.5%
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 16,244 14,914 12,225 14,936 15,092 12,825 17,377 -4.40%
PBT 168 109 -2,361 857 396 1,776 -852 -
Tax -99 -27 82 -255 -60 -400 -11 334.41%
NP 69 82 -2,279 602 336 1,376 -863 -
-
NP to SH 69 82 -2,279 602 336 1,376 -863 -
-
Tax Rate 58.93% 24.77% - 29.75% 15.15% 22.52% - -
Total Cost 16,175 14,832 14,504 14,334 14,756 11,449 18,240 -7.71%
-
Net Worth 62,468 55,596 56,598 59,286 74,143 71,966 71,474 -8.60%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 62,468 55,596 56,598 59,286 74,143 71,966 71,474 -8.60%
NOSH 230,000 205,000 209,082 207,586 223,999 218,412 221,282 2.61%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 0.42% 0.55% -18.64% 4.03% 2.23% 10.73% -4.97% -
ROE 0.11% 0.15% -4.03% 1.02% 0.45% 1.91% -1.21% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 7.06 7.28 5.85 7.20 6.74 5.87 7.85 -6.84%
EPS 0.03 0.04 -1.09 0.29 0.15 0.63 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2716 0.2712 0.2707 0.2856 0.331 0.3295 0.323 -10.94%
Adjusted Per Share Value based on latest NOSH - 207,586
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 4.42 4.06 3.33 4.06 4.11 3.49 4.73 -4.43%
EPS 0.02 0.02 -0.62 0.16 0.09 0.37 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.1513 0.154 0.1613 0.2017 0.1958 0.1945 -8.60%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.99 0.98 1.04 2.55 1.50 1.68 1.28 -
P/RPS 14.02 13.47 17.79 35.44 22.26 28.61 16.30 -9.58%
P/EPS 3,300.00 2,450.00 -95.41 879.31 1,000.00 266.67 -328.21 -
EY 0.03 0.04 -1.05 0.11 0.10 0.38 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.61 3.84 8.93 4.53 5.10 3.96 -5.30%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.33 1.01 1.00 1.51 2.28 1.63 1.57 -
P/RPS 4.67 13.88 17.10 20.99 33.84 27.76 19.99 -62.16%
P/EPS 1,100.00 2,525.00 -91.74 520.69 1,520.00 258.73 -402.56 -
EY 0.09 0.04 -1.09 0.19 0.07 0.39 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 3.72 3.69 5.29 6.89 4.95 4.86 -60.30%

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