[ACME] YoY Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 46.88%
YoY- 80.77%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 58,032 0 58,928 76,956 43,868 51,744 46,280 4.62%
PBT 672 0 712 752 -292 4,192 5,860 -35.13%
Tax -660 0 -260 -564 396 -120 -1,412 -14.10%
NP 12 0 452 188 104 4,072 4,448 -69.34%
-
NP to SH 12 0 452 188 104 4,072 4,448 -69.34%
-
Tax Rate 98.21% - 36.52% 75.00% - 2.86% 24.10% -
Total Cost 58,020 0 58,476 76,768 43,764 47,672 41,832 6.75%
-
Net Worth 33,600 0 45,199 53,658 52,742 56,688 57,199 -10.08%
Dividend
31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 33,600 0 45,199 53,658 52,742 56,688 57,199 -10.08%
NOSH 30,000 40,384 40,357 39,166 37,142 39,921 40,000 -5.58%
Ratio Analysis
31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.02% 0.00% 0.77% 0.24% 0.24% 7.87% 9.61% -
ROE 0.04% 0.00% 1.00% 0.35% 0.20% 7.18% 7.78% -
Per Share
31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 193.44 0.00 146.02 196.48 118.11 129.61 115.70 10.81%
EPS 0.04 0.00 1.12 0.48 0.28 10.20 11.12 -67.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.00 1.12 1.37 1.42 1.42 1.43 -4.76%
Adjusted Per Share Value based on latest NOSH - 39,166
31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 16.33 0.00 16.58 21.65 12.34 14.56 13.02 4.63%
EPS 0.00 0.00 0.13 0.05 0.03 1.15 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0945 0.00 0.1272 0.151 0.1484 0.1595 0.1609 -10.09%
Price Multiplier on Financial Quarter End Date
31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 30/04/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.25 0.95 0.94 0.65 1.15 1.32 1.16 -
P/RPS 0.65 0.00 0.64 0.33 0.97 1.02 1.00 -8.25%
P/EPS 3,125.00 0.00 83.93 135.42 410.71 12.94 10.43 212.63%
EY 0.03 0.00 1.19 0.74 0.24 7.73 9.59 -68.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.00 0.84 0.47 0.81 0.93 0.81 6.69%
Price Multiplier on Announcement Date
31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/08 - 22/02/07 21/02/06 19/01/05 15/01/04 17/01/03 -
Price 1.11 0.00 1.05 0.70 1.15 1.30 1.19 -
P/RPS 0.57 0.00 0.72 0.36 0.97 1.00 1.03 -11.15%
P/EPS 2,775.00 0.00 93.75 145.83 410.71 12.75 10.70 203.74%
EY 0.04 0.00 1.07 0.69 0.24 7.85 9.34 -66.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.00 0.94 0.51 0.81 0.92 0.83 3.58%

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