[ACME] QoQ TTM Result on 30-Sep-2003 [#4]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -20.66%
YoY- -22.46%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 43,805 44,613 42,902 41,536 40,721 41,082 32,649 21.66%
PBT 2,655 3,844 3,092 3,509 4,954 5,423 5,985 -41.86%
Tax 69 5 -99 -422 -1,063 -948 -892 -
NP 2,724 3,849 2,993 3,087 3,891 4,475 5,093 -34.13%
-
NP to SH 2,724 3,849 2,993 3,087 3,891 4,475 5,093 -34.13%
-
Tax Rate -2.60% -0.13% 3.20% 12.03% 21.46% 17.48% 14.90% -
Total Cost 41,081 40,764 39,909 38,449 36,830 36,607 27,556 30.53%
-
Net Worth 54,319 54,739 56,688 55,973 54,157 54,175 57,199 -3.38%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - 1,786 1,786 1,786 -
Div Payout % - - - - 45.91% 39.92% 35.07% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 54,319 54,739 56,688 55,973 54,157 54,175 57,199 -3.38%
NOSH 39,941 39,666 39,921 39,981 39,821 40,129 40,000 -0.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.22% 8.63% 6.98% 7.43% 9.56% 10.89% 15.60% -
ROE 5.01% 7.03% 5.28% 5.52% 7.18% 8.26% 8.90% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 109.67 112.47 107.47 103.89 102.26 102.37 81.62 21.78%
EPS 6.82 9.70 7.50 7.72 9.77 11.15 12.73 -34.06%
DPS 0.00 0.00 0.00 0.00 4.49 4.45 4.47 -
NAPS 1.36 1.38 1.42 1.40 1.36 1.35 1.43 -3.29%
Adjusted Per Share Value based on latest NOSH - 39,981
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.92 12.14 11.67 11.30 11.08 11.18 8.88 21.70%
EPS 0.74 1.05 0.81 0.84 1.06 1.22 1.39 -34.33%
DPS 0.00 0.00 0.00 0.00 0.49 0.49 0.49 -
NAPS 0.1478 0.1489 0.1542 0.1523 0.1473 0.1474 0.1556 -3.37%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.12 1.27 1.32 1.23 1.12 1.10 1.16 -
P/RPS 1.02 1.13 1.23 1.18 1.10 1.07 1.42 -19.80%
P/EPS 16.42 13.09 17.61 15.93 11.46 9.86 9.11 48.15%
EY 6.09 7.64 5.68 6.28 8.72 10.14 10.98 -32.51%
DY 0.00 0.00 0.00 0.00 4.01 4.05 3.85 -
P/NAPS 0.82 0.92 0.93 0.88 0.82 0.81 0.81 0.82%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 26/05/04 15/01/04 20/11/03 28/08/03 28/05/03 17/01/03 -
Price 1.09 1.18 1.30 1.16 1.32 1.16 1.19 -
P/RPS 0.99 1.05 1.21 1.12 1.29 1.13 1.46 -22.83%
P/EPS 15.98 12.16 17.34 15.02 13.51 10.40 9.35 42.99%
EY 6.26 8.22 5.77 6.66 7.40 9.61 10.70 -30.07%
DY 0.00 0.00 0.00 0.00 3.40 3.84 3.75 -
P/NAPS 0.80 0.86 0.92 0.83 0.97 0.86 0.83 -2.42%

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