[ACME] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 15.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Revenue 26,424 35,734 65,226 42,408 0 15,468 32,053 -3.66%
PBT 5,641 -6,028 3,129 6,140 0 778 2,470 17.32%
Tax -1,348 82 -1,113 -2,374 0 13 -710 13.20%
NP 4,293 -5,945 2,016 3,765 0 792 1,760 18.82%
-
NP to SH 4,294 -5,913 2,018 3,784 0 792 1,760 18.82%
-
Tax Rate 23.90% - 35.57% 38.66% - -1.67% 28.74% -
Total Cost 22,130 41,679 63,210 38,642 0 14,676 30,293 -5.89%
-
Net Worth 63,770 56,724 59,824 53,837 0 52,590 51,878 4.07%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Net Worth 63,770 56,724 59,824 53,837 0 52,590 51,878 4.07%
NOSH 218,488 218,488 210,277 210,222 212,142 212,142 209,523 0.81%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
NP Margin 16.25% -16.64% 3.09% 8.88% 0.00% 5.12% 5.49% -
ROE 6.73% -10.42% 3.37% 7.03% 0.00% 1.51% 3.39% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
RPS 12.60 17.04 31.02 20.17 0.00 7.29 15.30 -3.68%
EPS 2.05 -2.81 0.96 1.80 0.00 0.37 0.84 18.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3041 0.2705 0.2845 0.2561 0.00 0.2479 0.2476 4.05%
Adjusted Per Share Value based on latest NOSH - 209,649
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
RPS 7.19 9.72 17.75 11.54 0.00 4.21 8.72 -3.66%
EPS 1.17 -1.61 0.55 1.03 0.00 0.22 0.48 18.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1735 0.1543 0.1628 0.1465 0.00 0.1431 0.1411 4.07%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 -
Price 0.32 0.20 0.30 0.275 0.575 0.27 0.28 -
P/RPS 2.54 1.17 0.97 1.36 0.00 3.70 1.83 6.54%
P/EPS 15.63 -7.09 31.25 15.28 0.00 72.32 33.33 -13.62%
EY 6.40 -14.10 3.20 6.55 0.00 1.38 3.00 15.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.74 1.05 1.07 0.00 1.09 1.13 -1.41%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Date 26/02/18 21/02/17 26/02/16 12/02/15 - 10/12/13 27/12/12 -
Price 0.33 0.22 0.305 0.26 0.00 0.46 0.28 -
P/RPS 2.62 1.29 0.98 1.29 0.00 6.31 1.83 7.18%
P/EPS 16.11 -7.80 31.77 14.44 0.00 123.21 33.33 -13.11%
EY 6.21 -12.82 3.15 6.92 0.00 0.81 3.00 15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.81 1.07 1.02 0.00 1.86 1.13 -0.69%

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