[ACME] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 275.14%
YoY- 105.88%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 71,355 71,431 65,220 38,997 35,151 15,500 11,204 243.19%
PBT 8,459 9,764 10,855 4,269 3,003 1,451 444 612.05%
Tax -2,418 -3,040 -3,246 -2,221 -2,471 -1,335 -868 97.85%
NP 6,041 6,724 7,609 2,048 532 116 -424 -
-
NP to SH 6,356 7,052 7,937 2,067 551 117 -424 -
-
Tax Rate 28.58% 31.13% 29.90% 52.03% 82.28% 92.01% 195.50% -
Total Cost 65,314 64,707 57,611 36,949 34,619 15,384 11,628 215.65%
-
Net Worth 58,853 58,557 58,523 53,691 52,935 51,037 50,552 10.65%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 58,853 58,557 58,523 53,691 52,935 51,037 50,552 10.65%
NOSH 212,083 212,857 209,835 209,649 211,403 208,571 208,378 1.18%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.47% 9.41% 11.67% 5.25% 1.51% 0.75% -3.78% -
ROE 10.80% 12.04% 13.56% 3.85% 1.04% 0.23% -0.84% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.64 33.56 31.08 18.60 16.63 7.43 5.38 239.02%
EPS 3.00 3.31 3.78 0.99 0.26 0.06 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2775 0.2751 0.2789 0.2561 0.2504 0.2447 0.2426 9.36%
Adjusted Per Share Value based on latest NOSH - 209,649
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.41 19.43 17.74 10.61 9.56 4.22 3.05 243.02%
EPS 1.73 1.92 2.16 0.56 0.15 0.03 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1601 0.1593 0.1592 0.1461 0.144 0.1389 0.1375 10.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.32 0.30 0.25 0.275 0.65 0.685 0.785 -
P/RPS 0.95 0.89 0.80 1.48 3.91 9.22 14.60 -83.79%
P/EPS 10.68 9.06 6.61 27.89 249.39 1,221.12 -385.79 -
EY 9.37 11.04 15.13 3.59 0.40 0.08 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.09 0.90 1.07 2.60 2.80 3.24 -49.83%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 29/05/15 12/02/15 28/11/14 - - -
Price 0.30 0.305 0.30 0.26 0.26 0.00 0.00 -
P/RPS 0.89 0.91 0.97 1.40 1.56 0.00 0.00 -
P/EPS 10.01 9.21 7.93 26.37 99.75 0.00 0.00 -
EY 9.99 10.86 12.61 3.79 1.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.11 1.08 1.02 1.04 0.00 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