[ACME] QoQ TTM Result on 31-Oct-2013 [#3]

Announcement Date
10-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 44.25%
YoY- 125.09%
View:
Show?
TTM Result
31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
Revenue 11,204 11,204 9,020 9,020 7,770 7,770 9,913 17.71%
PBT 444 444 965 965 719 719 -757 -
Tax -868 -868 39 39 -23 -23 -153 909.68%
NP -424 -424 1,004 1,004 696 696 -910 -63.84%
-
NP to SH -424 -424 1,004 1,004 696 696 -910 -63.84%
-
Tax Rate 195.50% 195.50% -4.04% -4.04% 3.20% 3.20% - -
Total Cost 11,628 11,628 8,016 8,016 7,074 7,074 10,823 10.02%
-
Net Worth 50,552 52,729 0 51,067 0 51,882 0 -
Dividend
31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
Net Worth 50,552 52,729 0 51,067 0 51,882 0 -
NOSH 208,378 213,999 205,999 205,999 208,867 208,867 205,499 1.87%
Ratio Analysis
31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
NP Margin -3.78% -3.78% 11.13% 11.13% 8.96% 8.96% -9.18% -
ROE -0.84% -0.80% 0.00% 1.97% 0.00% 1.34% 0.00% -
Per Share
31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
RPS 5.38 5.24 4.38 4.38 3.72 3.72 4.82 15.76%
EPS -0.20 -0.20 0.49 0.49 0.33 0.33 -0.44 -65.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2426 0.2464 0.00 0.2479 0.00 0.2484 0.00 -
Adjusted Per Share Value based on latest NOSH - 205,999
31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
RPS 3.05 3.05 2.45 2.45 2.11 2.11 2.70 17.62%
EPS -0.12 -0.12 0.27 0.27 0.19 0.19 -0.25 -62.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.1435 0.00 0.1389 0.00 0.1412 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
Date 31/03/14 30/01/14 31/12/13 31/10/13 30/09/13 31/07/13 28/06/13 -
Price 0.785 0.62 0.575 0.27 0.30 0.25 0.26 -
P/RPS 14.60 11.84 13.13 6.17 8.06 6.72 5.39 277.13%
P/EPS -385.79 -312.92 117.98 55.40 90.03 75.02 -58.71 1127.97%
EY -0.26 -0.32 0.85 1.81 1.11 1.33 -1.70 -91.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 2.52 0.00 1.09 0.00 1.01 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/01/14 31/12/13 31/10/13 30/09/13 31/07/13 30/06/13 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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