[ACME] QoQ TTM Result on 30-Jun-2003 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- -13.05%
YoY- 277.77%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 44,613 42,902 41,536 40,721 41,082 32,649 21,079 64.76%
PBT 3,844 3,092 3,509 4,954 5,423 5,985 4,520 -10.22%
Tax 5 -99 -422 -1,063 -948 -892 -539 -
NP 3,849 2,993 3,087 3,891 4,475 5,093 3,981 -2.22%
-
NP to SH 3,849 2,993 3,087 3,891 4,475 5,093 3,981 -2.22%
-
Tax Rate -0.13% 3.20% 12.03% 21.46% 17.48% 14.90% 11.92% -
Total Cost 40,764 39,909 38,449 36,830 36,607 27,556 17,098 78.37%
-
Net Worth 54,739 56,688 55,973 54,157 54,175 57,199 49,659 6.70%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 1,786 1,786 1,786 1,786 -
Div Payout % - - - 45.91% 39.92% 35.07% 44.87% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 54,739 56,688 55,973 54,157 54,175 57,199 49,659 6.70%
NOSH 39,666 39,921 39,981 39,821 40,129 40,000 35,726 7.21%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.63% 6.98% 7.43% 9.56% 10.89% 15.60% 18.89% -
ROE 7.03% 5.28% 5.52% 7.18% 8.26% 8.90% 8.02% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 112.47 107.47 103.89 102.26 102.37 81.62 59.00 53.68%
EPS 9.70 7.50 7.72 9.77 11.15 12.73 11.14 -8.80%
DPS 0.00 0.00 0.00 4.49 4.45 4.47 5.00 -
NAPS 1.38 1.42 1.40 1.36 1.35 1.43 1.39 -0.47%
Adjusted Per Share Value based on latest NOSH - 39,821
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.55 12.07 11.69 11.46 11.56 9.19 5.93 64.76%
EPS 1.08 0.84 0.87 1.09 1.26 1.43 1.12 -2.39%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.154 0.1595 0.1575 0.1524 0.1524 0.1609 0.1397 6.70%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.27 1.32 1.23 1.12 1.10 1.16 1.16 -
P/RPS 1.13 1.23 1.18 1.10 1.07 1.42 1.97 -30.94%
P/EPS 13.09 17.61 15.93 11.46 9.86 9.11 10.41 16.48%
EY 7.64 5.68 6.28 8.72 10.14 10.98 9.61 -14.16%
DY 0.00 0.00 0.00 4.01 4.05 3.85 4.31 -
P/NAPS 0.92 0.93 0.88 0.82 0.81 0.81 0.83 7.09%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 15/01/04 20/11/03 28/08/03 28/05/03 17/01/03 26/11/02 -
Price 1.18 1.30 1.16 1.32 1.16 1.19 1.19 -
P/RPS 1.05 1.21 1.12 1.29 1.13 1.46 2.02 -35.32%
P/EPS 12.16 17.34 15.02 13.51 10.40 9.35 10.68 9.02%
EY 8.22 5.77 6.66 7.40 9.61 10.70 9.36 -8.28%
DY 0.00 0.00 0.00 3.40 3.84 3.75 4.20 -
P/NAPS 0.86 0.92 0.83 0.97 0.86 0.83 0.86 0.00%

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