[ACME] YoY Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 104.4%
YoY- 140.43%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 88,224 58,032 0 58,928 76,956 43,868 51,744 13.10%
PBT 4,800 672 0 712 752 -292 4,192 3.17%
Tax -1,640 -660 0 -260 -564 396 -120 82.81%
NP 3,160 12 0 452 188 104 4,072 -5.68%
-
NP to SH 3,160 12 0 452 188 104 4,072 -5.68%
-
Tax Rate 34.17% 98.21% - 36.52% 75.00% - 2.86% -
Total Cost 85,064 58,020 0 58,476 76,768 43,764 47,672 14.29%
-
Net Worth 50,316 33,600 0 45,199 53,658 52,742 56,688 -2.71%
Dividend
30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 50,316 33,600 0 45,199 53,658 52,742 56,688 -2.71%
NOSH 202,564 30,000 40,384 40,357 39,166 37,142 39,921 45.45%
Ratio Analysis
30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.58% 0.02% 0.00% 0.77% 0.24% 0.24% 7.87% -
ROE 6.28% 0.04% 0.00% 1.00% 0.35% 0.20% 7.18% -
Per Share
30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.55 193.44 0.00 146.02 196.48 118.11 129.61 -22.24%
EPS 1.56 0.04 0.00 1.12 0.48 0.28 10.20 -35.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2484 1.12 0.00 1.12 1.37 1.42 1.42 -33.11%
Adjusted Per Share Value based on latest NOSH - 40,357
30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 24.82 16.33 0.00 16.58 21.65 12.34 14.56 13.09%
EPS 0.89 0.00 0.00 0.13 0.05 0.03 1.15 -5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1416 0.0945 0.00 0.1272 0.151 0.1484 0.1595 -2.70%
Price Multiplier on Financial Quarter End Date
30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/04/08 31/12/07 30/04/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.06 1.25 0.95 0.94 0.65 1.15 1.32 -
P/RPS 2.43 0.65 0.00 0.64 0.33 0.97 1.02 22.17%
P/EPS 67.95 3,125.00 0.00 83.93 135.42 410.71 12.94 46.61%
EY 1.47 0.03 0.00 1.19 0.74 0.24 7.73 -31.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 1.12 0.00 0.84 0.47 0.81 0.93 42.14%
Price Multiplier on Announcement Date
30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/06/08 26/02/08 - 22/02/07 21/02/06 19/01/05 15/01/04 -
Price 1.02 1.11 0.00 1.05 0.70 1.15 1.30 -
P/RPS 2.34 0.57 0.00 0.72 0.36 0.97 1.00 21.67%
P/EPS 65.38 2,775.00 0.00 93.75 145.83 410.71 12.75 45.81%
EY 1.53 0.04 0.00 1.07 0.69 0.24 7.85 -31.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 0.99 0.00 0.94 0.51 0.81 0.92 41.24%

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