[ACME] QoQ TTM Result on 31-Mar-2003 [#2]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -12.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 42,902 41,536 40,721 41,082 32,649 21,079 9,713 168.47%
PBT 3,092 3,509 4,954 5,423 5,985 4,520 1,114 97.13%
Tax -99 -422 -1,063 -948 -892 -539 -84 11.54%
NP 2,993 3,087 3,891 4,475 5,093 3,981 1,030 103.23%
-
NP to SH 2,993 3,087 3,891 4,475 5,093 3,981 1,030 103.23%
-
Tax Rate 3.20% 12.03% 21.46% 17.48% 14.90% 11.92% 7.54% -
Total Cost 39,909 38,449 36,830 36,607 27,556 17,098 8,683 175.67%
-
Net Worth 56,688 55,973 54,157 54,175 57,199 49,659 34,219 39.87%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 1,786 1,786 1,786 1,786 - -
Div Payout % - - 45.91% 39.92% 35.07% 44.87% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 56,688 55,973 54,157 54,175 57,199 49,659 34,219 39.87%
NOSH 39,921 39,981 39,821 40,129 40,000 35,726 34,219 10.79%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.98% 7.43% 9.56% 10.89% 15.60% 18.89% 10.60% -
ROE 5.28% 5.52% 7.18% 8.26% 8.90% 8.02% 3.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 107.47 103.89 102.26 102.37 81.62 59.00 28.38 142.36%
EPS 7.50 7.72 9.77 11.15 12.73 11.14 3.01 83.48%
DPS 0.00 0.00 4.49 4.45 4.47 5.00 0.00 -
NAPS 1.42 1.40 1.36 1.35 1.43 1.39 1.00 26.25%
Adjusted Per Share Value based on latest NOSH - 40,129
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.07 11.69 11.46 11.56 9.19 5.93 2.73 168.65%
EPS 0.84 0.87 1.09 1.26 1.43 1.12 0.29 102.80%
DPS 0.00 0.00 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.1595 0.1575 0.1524 0.1524 0.1609 0.1397 0.0963 39.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.32 1.23 1.12 1.10 1.16 1.16 1.42 -
P/RPS 1.23 1.18 1.10 1.07 1.42 1.97 5.00 -60.63%
P/EPS 17.61 15.93 11.46 9.86 9.11 10.41 47.18 -48.06%
EY 5.68 6.28 8.72 10.14 10.98 9.61 2.12 92.55%
DY 0.00 0.00 4.01 4.05 3.85 4.31 0.00 -
P/NAPS 0.93 0.88 0.82 0.81 0.81 0.83 1.42 -24.52%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 15/01/04 20/11/03 28/08/03 28/05/03 17/01/03 26/11/02 - -
Price 1.30 1.16 1.32 1.16 1.19 1.19 0.00 -
P/RPS 1.21 1.12 1.29 1.13 1.46 2.02 0.00 -
P/EPS 17.34 15.02 13.51 10.40 9.35 10.68 0.00 -
EY 5.77 6.66 7.40 9.61 10.70 9.36 0.00 -
DY 0.00 0.00 3.40 3.84 3.75 4.20 0.00 -
P/NAPS 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