[ACME] QoQ TTM Result on 31-Mar-2005 [#2]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -9.71%
YoY- -57.7%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 56,017 47,745 43,758 40,011 41,362 43,331 43,805 17.76%
PBT 391 130 1,822 2,168 2,134 3,255 2,655 -72.01%
Tax -248 -8 -171 -540 -331 -460 69 -
NP 143 122 1,651 1,628 1,803 2,795 2,724 -85.90%
-
NP to SH 143 122 1,651 1,628 1,803 2,795 2,724 -85.90%
-
Tax Rate 63.43% 6.15% 9.39% 24.91% 15.51% 14.13% -2.60% -
Total Cost 55,874 47,623 42,107 38,383 39,559 40,536 41,081 22.68%
-
Net Worth 53,658 54,879 54,000 53,943 52,742 56,748 54,319 -0.81%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 1,998 1,998 1,998 1,998 - -
Div Payout % - - 121.03% 122.74% 110.83% 71.49% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 53,658 54,879 54,000 53,943 52,742 56,748 54,319 -0.81%
NOSH 39,166 40,058 40,000 39,375 37,142 39,963 39,941 -1.29%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.26% 0.26% 3.77% 4.07% 4.36% 6.45% 6.22% -
ROE 0.27% 0.22% 3.06% 3.02% 3.42% 4.93% 5.01% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 143.02 119.19 109.40 101.62 111.36 108.43 109.67 19.30%
EPS 0.37 0.30 4.13 4.13 4.85 6.99 6.82 -85.59%
DPS 0.00 0.00 5.00 5.07 5.38 5.00 0.00 -
NAPS 1.37 1.37 1.35 1.37 1.42 1.42 1.36 0.48%
Adjusted Per Share Value based on latest NOSH - 39,375
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.24 12.99 11.91 10.89 11.25 11.79 11.92 17.74%
EPS 0.04 0.03 0.45 0.44 0.49 0.76 0.74 -85.62%
DPS 0.00 0.00 0.54 0.54 0.54 0.54 0.00 -
NAPS 0.146 0.1493 0.1469 0.1468 0.1435 0.1544 0.1478 -0.81%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.65 0.80 0.84 1.05 1.15 1.05 1.12 -
P/RPS 0.45 0.67 0.77 1.03 1.03 0.97 1.02 -41.96%
P/EPS 178.03 262.68 20.35 25.40 23.69 15.01 16.42 387.74%
EY 0.56 0.38 4.91 3.94 4.22 6.66 6.09 -79.53%
DY 0.00 0.00 5.95 4.83 4.68 4.76 0.00 -
P/NAPS 0.47 0.58 0.62 0.77 0.81 0.74 0.82 -30.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 23/11/05 30/08/05 25/05/05 19/01/05 25/11/04 26/08/04 -
Price 0.70 0.75 0.85 0.90 1.15 1.05 1.09 -
P/RPS 0.49 0.63 0.78 0.89 1.03 0.97 0.99 -37.34%
P/EPS 191.72 246.26 20.59 21.77 23.69 15.01 15.98 421.70%
EY 0.52 0.41 4.86 4.59 4.22 6.66 6.26 -80.87%
DY 0.00 0.00 5.88 5.64 4.68 4.76 0.00 -
P/NAPS 0.51 0.55 0.63 0.66 0.81 0.74 0.80 -25.86%

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