[ACME] QoQ TTM Result on 31-Mar-2004 [#2]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 28.6%
YoY- -13.99%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 41,362 43,331 43,805 44,613 42,902 41,536 40,721 1.04%
PBT 2,134 3,255 2,655 3,844 3,092 3,509 4,954 -42.81%
Tax -331 -460 69 5 -99 -422 -1,063 -53.89%
NP 1,803 2,795 2,724 3,849 2,993 3,087 3,891 -39.97%
-
NP to SH 1,803 2,795 2,724 3,849 2,993 3,087 3,891 -39.97%
-
Tax Rate 15.51% 14.13% -2.60% -0.13% 3.20% 12.03% 21.46% -
Total Cost 39,559 40,536 41,081 40,764 39,909 38,449 36,830 4.85%
-
Net Worth 52,742 56,748 54,319 54,739 56,688 55,973 54,157 -1.74%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,998 1,998 - - - - 1,786 7.72%
Div Payout % 110.83% 71.49% - - - - 45.91% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 52,742 56,748 54,319 54,739 56,688 55,973 54,157 -1.74%
NOSH 37,142 39,963 39,941 39,666 39,921 39,981 39,821 -4.51%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.36% 6.45% 6.22% 8.63% 6.98% 7.43% 9.56% -
ROE 3.42% 4.93% 5.01% 7.03% 5.28% 5.52% 7.18% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 111.36 108.43 109.67 112.47 107.47 103.89 102.26 5.82%
EPS 4.85 6.99 6.82 9.70 7.50 7.72 9.77 -37.17%
DPS 5.38 5.00 0.00 0.00 0.00 0.00 4.49 12.75%
NAPS 1.42 1.42 1.36 1.38 1.42 1.40 1.36 2.90%
Adjusted Per Share Value based on latest NOSH - 39,666
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.25 11.79 11.92 12.14 11.67 11.30 11.08 1.01%
EPS 0.49 0.76 0.74 1.05 0.81 0.84 1.06 -40.07%
DPS 0.54 0.54 0.00 0.00 0.00 0.00 0.49 6.66%
NAPS 0.1435 0.1544 0.1478 0.1489 0.1542 0.1523 0.1473 -1.71%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.15 1.05 1.12 1.27 1.32 1.23 1.12 -
P/RPS 1.03 0.97 1.02 1.13 1.23 1.18 1.10 -4.26%
P/EPS 23.69 15.01 16.42 13.09 17.61 15.93 11.46 61.91%
EY 4.22 6.66 6.09 7.64 5.68 6.28 8.72 -38.22%
DY 4.68 4.76 0.00 0.00 0.00 0.00 4.01 10.79%
P/NAPS 0.81 0.74 0.82 0.92 0.93 0.88 0.82 -0.81%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 19/01/05 25/11/04 26/08/04 26/05/04 15/01/04 20/11/03 28/08/03 -
Price 1.15 1.05 1.09 1.18 1.30 1.16 1.32 -
P/RPS 1.03 0.97 0.99 1.05 1.21 1.12 1.29 -13.87%
P/EPS 23.69 15.01 15.98 12.16 17.34 15.02 13.51 45.16%
EY 4.22 6.66 6.26 8.22 5.77 6.66 7.40 -31.11%
DY 4.68 4.76 0.00 0.00 0.00 0.00 3.40 23.62%
P/NAPS 0.81 0.74 0.80 0.86 0.92 0.83 0.97 -11.27%

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