[ACME] QoQ TTM Result on 31-Oct-2012 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 26.05%
YoY- -27.09%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 18,159 24,295 31,372 30,069 30,596 38,123 45,960 -52.52%
PBT -247 964 1,477 -4,663 -6,465 -7,127 -7,531 -93.55%
Tax -274 -494 -656 661 1,053 1,204 1,339 -
NP -521 470 821 -4,002 -5,412 -5,923 -6,192 -86.27%
-
NP to SH -521 470 821 -4,002 -5,412 -5,923 -6,192 -86.27%
-
Tax Rate - 51.24% 44.41% - - - - -
Total Cost 18,680 23,825 30,551 34,071 36,008 44,046 52,152 -56.11%
-
Net Worth 49,957 50,980 51,084 50,692 50,895 50,151 50,460 -0.80%
Dividend
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 49,957 50,980 51,084 50,692 50,895 50,151 50,460 -0.80%
NOSH 205,499 207,999 207,999 204,736 207,142 206,470 209,379 -1.48%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -2.87% 1.93% 2.62% -13.31% -17.69% -15.54% -13.47% -
ROE -1.04% 0.92% 1.61% -7.89% -10.63% -11.81% -12.27% -
Per Share
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 8.84 11.68 15.08 14.69 14.77 18.46 21.95 -51.78%
EPS -0.25 0.23 0.39 -1.95 -2.61 -2.87 -2.96 -86.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2431 0.2451 0.2456 0.2476 0.2457 0.2429 0.241 0.69%
Adjusted Per Share Value based on latest NOSH - 204,736
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 5.11 6.84 8.83 8.46 8.61 10.73 12.93 -52.51%
EPS -0.15 0.13 0.23 -1.13 -1.52 -1.67 -1.74 -86.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1406 0.1434 0.1437 0.1426 0.1432 0.1411 0.142 -0.79%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.225 0.24 0.265 0.28 0.29 0.26 0.30 -
P/RPS 2.55 2.05 1.76 1.91 1.96 1.41 1.37 64.60%
P/EPS -88.75 106.21 67.14 -14.32 -11.10 -9.06 -10.14 469.86%
EY -1.13 0.94 1.49 -6.98 -9.01 -11.03 -9.86 -82.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.98 1.08 1.13 1.18 1.07 1.24 -20.60%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date - - 28/03/13 27/12/12 27/09/12 28/06/12 29/03/12 -
Price 0.00 0.00 0.235 0.28 0.28 0.30 0.28 -
P/RPS 0.00 0.00 1.56 1.91 1.90 1.62 1.28 -
P/EPS 0.00 0.00 59.54 -14.32 -10.72 -10.46 -9.47 -
EY 0.00 0.00 1.68 -6.98 -9.33 -9.56 -10.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.96 1.13 1.14 1.24 1.16 -

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