[ACME] QoQ TTM Result on 31-Oct-2010 [#3]

Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -38.85%
YoY- -90.18%
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 58,319 57,167 55,078 60,230 64,202 62,360 64,717 -6.72%
PBT -1,227 -999 668 2,177 3,578 4,631 6,703 -
Tax -299 -260 -633 -726 -1,205 -1,680 -2,489 -75.74%
NP -1,526 -1,259 35 1,451 2,373 2,951 4,214 -
-
NP to SH -1,526 -1,259 35 1,451 2,373 2,951 4,214 -
-
Tax Rate - - 94.76% 33.35% 33.68% 36.28% 37.13% -
Total Cost 59,845 58,426 55,043 58,779 61,829 59,409 60,503 -0.72%
-
Net Worth 62,468 55,596 56,598 59,286 74,143 71,966 71,474 -8.60%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 62,468 55,596 56,598 59,286 74,143 71,966 71,474 -8.60%
NOSH 230,000 205,000 209,082 207,586 223,999 218,412 221,282 2.61%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -2.62% -2.20% 0.06% 2.41% 3.70% 4.73% 6.51% -
ROE -2.44% -2.26% 0.06% 2.45% 3.20% 4.10% 5.90% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 25.36 27.89 26.34 29.01 28.66 28.55 29.25 -9.09%
EPS -0.66 -0.61 0.02 0.70 1.06 1.35 1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2716 0.2712 0.2707 0.2856 0.331 0.3295 0.323 -10.94%
Adjusted Per Share Value based on latest NOSH - 207,586
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 16.41 16.08 15.50 16.95 18.06 17.55 18.21 -6.72%
EPS -0.43 -0.35 0.01 0.41 0.67 0.83 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1758 0.1564 0.1592 0.1668 0.2086 0.2025 0.2011 -8.59%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.99 0.98 1.04 2.55 1.50 1.68 1.28 -
P/RPS 3.90 3.51 3.95 8.79 5.23 5.88 4.38 -7.46%
P/EPS -149.21 -159.57 6,212.74 364.81 141.59 124.34 67.21 -
EY -0.67 -0.63 0.02 0.27 0.71 0.80 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.61 3.84 8.93 4.53 5.10 3.96 -5.30%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.33 1.01 1.00 1.51 2.28 1.63 1.57 -
P/RPS 1.30 3.62 3.80 5.20 7.95 5.71 5.37 -61.25%
P/EPS -49.74 -164.46 5,973.79 216.03 215.22 120.64 82.44 -
EY -2.01 -0.61 0.02 0.46 0.46 0.83 1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 3.72 3.69 5.29 6.89 4.95 4.86 -60.30%

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