[ACME] YoY Annualized Quarter Result on 30-Sep-2005 [#4]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 116.93%
YoY- -95.42%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 86,647 53,918 62,210 47,500 44,091 41,536 42,253 14.39%
PBT 11,918 475 -11,241 160 3,255 3,509 6,617 11.64%
Tax -2,376 -94 973 -32 -459 -422 -573 30.52%
NP 9,542 381 -10,268 128 2,796 3,087 6,044 8.92%
-
NP to SH 9,542 381 -10,268 128 2,796 3,087 6,044 8.92%
-
Tax Rate 19.94% 19.79% - 20.00% 14.10% 12.03% 8.66% -
Total Cost 77,105 53,537 72,478 47,372 41,295 38,449 36,209 15.20%
-
Net Worth 28,358 44,917 44,399 53,916 56,799 55,981 49,622 -9.94%
Dividend
31/01/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 1,784 -
Div Payout % - - - - - - 29.53% -
Equity
31/01/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 28,358 44,917 44,399 53,916 56,799 55,981 49,622 -9.94%
NOSH 178,022 40,105 39,999 39,354 40,000 39,987 35,699 35.10%
Ratio Analysis
31/01/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.01% 0.71% -16.51% 0.27% 6.34% 7.43% 14.30% -
ROE 33.65% 0.85% -23.13% 0.24% 4.92% 5.51% 12.18% -
Per Share
31/01/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 48.67 134.44 155.53 120.70 110.23 103.87 118.36 -15.33%
EPS 5.36 0.95 -25.67 0.32 6.99 7.72 16.93 -19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.1593 1.12 1.11 1.37 1.42 1.40 1.39 -33.34%
Adjusted Per Share Value based on latest NOSH - 40,058
31/01/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 24.38 15.17 17.50 13.36 12.41 11.69 11.89 14.39%
EPS 2.68 0.11 -2.89 0.04 0.79 0.87 1.70 8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.0798 0.1264 0.1249 0.1517 0.1598 0.1575 0.1396 -9.94%
Price Multiplier on Financial Quarter End Date
31/01/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/01/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.02 1.10 0.62 0.80 1.05 1.23 1.16 -
P/RPS 2.10 0.82 0.40 0.66 0.95 1.18 0.98 15.34%
P/EPS 19.03 115.79 -2.42 245.97 15.02 15.93 6.85 21.08%
EY 5.25 0.86 -41.40 0.41 6.66 6.28 14.59 -17.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.31 -
P/NAPS 6.40 0.98 0.56 0.58 0.74 0.88 0.83 46.59%
Price Multiplier on Announcement Date
31/01/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date - 29/11/07 22/11/06 23/11/05 25/11/04 20/11/03 26/11/02 -
Price 0.00 1.23 0.85 0.75 1.05 1.16 1.19 -
P/RPS 0.00 0.91 0.55 0.62 0.95 1.12 1.01 -
P/EPS 0.00 129.47 -3.31 230.59 15.02 15.03 7.03 -
EY 0.00 0.77 -30.20 0.43 6.66 6.66 14.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.20 -
P/NAPS 0.00 1.10 0.77 0.55 0.74 0.83 0.86 -

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