[ACME] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -6.23%
YoY- 16.89%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 59,770 4,362 12,212 24,382 25,436 29,696 26,424 14.56%
PBT 8,052 -349 -3,041 1,028 500 5,001 5,641 6.10%
Tax -2,146 -456 473 -336 92 -1,066 -1,348 8.05%
NP 5,905 -805 -2,568 692 592 3,934 4,293 5.45%
-
NP to SH 5,905 -805 -2,568 692 592 3,934 4,294 5.45%
-
Tax Rate 26.65% - - 32.68% -18.40% 21.32% 23.90% -
Total Cost 53,865 5,167 14,780 23,690 24,844 25,761 22,130 15.97%
-
Net Worth 111,215 104,040 91,178 84,439 78,253 72,947 63,770 9.70%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 111,215 104,040 91,178 84,439 78,253 72,947 63,770 9.70%
NOSH 367,543 367,543 367,543 307,750 248,758 238,758 218,488 9.05%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.88% -18.46% -21.03% 2.84% 2.33% 13.25% 16.25% -
ROE 5.31% -0.77% -2.82% 0.82% 0.76% 5.39% 6.73% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.66 1.22 3.88 9.24 11.05 12.91 12.60 4.76%
EPS 1.64 -0.23 -0.81 0.27 0.25 1.88 2.05 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.29 0.29 0.32 0.34 0.3172 0.3041 0.32%
Adjusted Per Share Value based on latest NOSH - 307,750
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.82 1.23 3.44 6.86 7.16 8.35 7.43 14.58%
EPS 1.66 -0.23 -0.72 0.19 0.17 1.11 1.21 5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3129 0.2927 0.2565 0.2376 0.2202 0.2052 0.1794 9.70%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.25 0.185 0.18 0.465 0.29 0.29 0.32 -
P/RPS 1.50 15.21 4.63 5.03 2.62 2.25 2.54 -8.40%
P/EPS 15.19 -82.41 -22.04 177.31 112.75 16.95 15.63 -0.47%
EY 6.58 -1.21 -4.54 0.56 0.89 5.90 6.40 0.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.62 1.45 0.85 0.91 1.05 -4.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 21/02/23 23/02/22 19/02/21 27/02/20 18/02/19 26/02/18 -
Price 0.20 0.18 0.285 0.245 0.235 0.23 0.33 -
P/RPS 1.20 14.80 7.34 2.65 2.13 1.78 2.62 -12.19%
P/EPS 12.15 -80.19 -34.89 93.42 91.36 13.44 16.11 -4.59%
EY 8.23 -1.25 -2.87 1.07 1.09 7.44 6.21 4.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.98 0.77 0.69 0.73 1.09 -8.25%

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