[ACME] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 1527.96%
YoY- -46.65%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 CAGR
Revenue 29,696 26,424 35,734 65,226 42,408 0 15,468 13.44%
PBT 5,001 5,641 -6,028 3,129 6,140 0 778 43.31%
Tax -1,066 -1,348 82 -1,113 -2,374 0 13 -
NP 3,934 4,293 -5,945 2,016 3,765 0 792 36.34%
-
NP to SH 3,934 4,294 -5,913 2,018 3,784 0 792 36.34%
-
Tax Rate 21.32% 23.90% - 35.57% 38.66% - -1.67% -
Total Cost 25,761 22,130 41,679 63,210 38,642 0 14,676 11.49%
-
Net Worth 72,947 63,770 56,724 59,824 53,837 0 52,590 6.53%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 CAGR
Net Worth 72,947 63,770 56,724 59,824 53,837 0 52,590 6.53%
NOSH 238,758 218,488 218,488 210,277 210,222 212,142 212,142 2.31%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 CAGR
NP Margin 13.25% 16.25% -16.64% 3.09% 8.88% 0.00% 5.12% -
ROE 5.39% 6.73% -10.42% 3.37% 7.03% 0.00% 1.51% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 CAGR
RPS 12.91 12.60 17.04 31.02 20.17 0.00 7.29 11.68%
EPS 1.88 2.05 -2.81 0.96 1.80 0.00 0.37 36.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3172 0.3041 0.2705 0.2845 0.2561 0.00 0.2479 4.88%
Adjusted Per Share Value based on latest NOSH - 210,434
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 CAGR
RPS 8.08 7.19 9.72 17.75 11.54 0.00 4.21 13.43%
EPS 1.07 1.17 -1.61 0.55 1.03 0.00 0.22 35.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1985 0.1735 0.1543 0.1628 0.1465 0.00 0.1431 6.53%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/10/13 -
Price 0.29 0.32 0.20 0.30 0.275 0.575 0.27 -
P/RPS 2.25 2.54 1.17 0.97 1.36 0.00 3.70 -9.17%
P/EPS 16.95 15.63 -7.09 31.25 15.28 0.00 72.32 -24.46%
EY 5.90 6.40 -14.10 3.20 6.55 0.00 1.38 32.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.05 0.74 1.05 1.07 0.00 1.09 -3.43%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 CAGR
Date 18/02/19 26/02/18 21/02/17 26/02/16 12/02/15 - 10/12/13 -
Price 0.23 0.33 0.22 0.305 0.26 0.00 0.46 -
P/RPS 1.78 2.62 1.29 0.98 1.29 0.00 6.31 -21.71%
P/EPS 13.44 16.11 -7.80 31.77 14.44 0.00 123.21 -34.85%
EY 7.44 6.21 -12.82 3.15 6.92 0.00 0.81 53.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.09 0.81 1.07 1.02 0.00 1.86 -16.54%

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