[ACME] QoQ TTM Result on 30-Apr-2007 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 54.34%
YoY- 57.08%
View:
Show?
TTM Result
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 28,226 25,407 40,139 40,927 56,180 57,703 62,210 -54.62%
PBT 328 76 254 -5,221 -10,520 -11,250 -11,240 -102.91%
Tax -52 22 -43 843 932 1,049 973 -105.34%
NP 276 98 211 -4,378 -9,588 -10,201 -10,267 -102.68%
-
NP to SH 276 98 211 -4,378 -9,588 -10,201 -10,267 -102.68%
-
Tax Rate 15.85% -28.95% 16.93% - - - - -
Total Cost 27,950 25,309 39,928 45,305 65,768 67,904 72,477 -61.43%
-
Net Worth 44,279 0 43,970 0 44,800 45,199 44,390 -0.25%
Dividend
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 44,279 0 43,970 0 44,800 45,199 44,390 -0.25%
NOSH 39,534 39,259 39,259 40,000 40,000 40,357 39,991 -1.14%
Ratio Analysis
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.98% 0.39% 0.53% -10.70% -17.07% -17.68% -16.50% -
ROE 0.62% 0.00% 0.48% 0.00% -21.40% -22.57% -23.13% -
Per Share
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 71.40 64.72 102.24 102.32 140.45 142.98 155.56 -54.10%
EPS 0.70 0.25 0.54 -10.95 -23.97 -25.28 -25.67 -102.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.00 1.12 0.00 1.12 1.12 1.11 0.90%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.68 6.91 10.92 11.14 15.29 15.70 16.93 -54.63%
EPS 0.08 0.03 0.06 -1.19 -2.61 -2.78 -2.79 -102.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1205 0.00 0.1196 0.00 0.1219 0.123 0.1208 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 29/12/06 29/09/06 -
Price 1.10 1.15 1.12 0.95 1.09 0.94 0.62 -
P/RPS 1.54 1.78 1.10 0.93 0.78 0.66 0.40 284.99%
P/EPS 157.57 460.70 208.39 -8.68 -4.55 -3.72 -2.41 -6638.17%
EY 0.63 0.22 0.48 -11.52 -21.99 -26.89 -41.41 -101.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 1.00 0.00 0.97 0.84 0.56 74.99%
Price Multiplier on Announcement Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/12/06 30/09/06 CAGR
Date - - - - 24/05/07 22/02/07 22/11/06 -
Price 0.00 0.00 0.00 0.00 0.89 1.05 0.85 -
P/RPS 0.00 0.00 0.00 0.00 0.63 0.73 0.55 -
P/EPS 0.00 0.00 0.00 0.00 -3.71 -4.15 -3.31 -
EY 0.00 0.00 0.00 0.00 -26.93 -24.07 -30.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.79 0.94 0.77 -

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