[ACME] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 30/06/06 30/06/05 CAGR
Revenue 57,137 63,120 108,276 0 53,518 62,633 43,301 5.32%
PBT 4,038 10,073 6,738 0 338 -7,829 -984 -
Tax -953 -3,304 -2,206 0 -57 117 228 -
NP 3,085 6,769 4,532 0 281 -7,712 -756 -
-
NP to SH 3,085 6,769 4,532 0 281 -7,712 -756 -
-
Tax Rate 23.60% 32.80% 32.74% - 16.86% - - -
Total Cost 54,052 56,350 103,744 0 53,237 70,345 44,057 3.90%
-
Net Worth 61,764 71,559 55,623 0 44,588 49,199 53,904 2.58%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 61,764 71,559 55,623 0 44,588 49,199 53,904 2.58%
NOSH 216,261 218,836 213,773 40,105 39,811 39,999 39,929 37.21%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.40% 10.72% 4.19% 0.00% 0.53% -12.31% -1.75% -
ROE 5.00% 9.46% 8.15% 0.00% 0.63% -15.67% -1.40% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 30/06/06 30/06/05 CAGR
RPS 26.42 28.84 50.65 0.00 134.43 156.58 108.44 -23.23%
EPS 1.43 3.09 2.12 0.00 0.71 -19.28 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2856 0.327 0.2602 0.00 1.12 1.23 1.35 -25.24%
Adjusted Per Share Value based on latest NOSH - 39,534
31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 30/06/06 30/06/05 CAGR
RPS 15.55 17.17 29.46 0.00 14.56 17.04 11.78 5.33%
EPS 0.84 1.84 1.23 0.00 0.08 -2.10 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.168 0.1947 0.1513 0.00 0.1213 0.1339 0.1467 2.57%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 30/06/06 30/06/05 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 29/06/07 30/06/06 30/06/05 -
Price 2.55 0.86 0.89 1.25 1.12 0.71 0.84 -
P/RPS 9.65 2.98 1.76 0.00 0.83 0.45 0.77 60.55%
P/EPS 178.74 27.80 41.98 0.00 158.49 -3.68 -44.37 -
EY 0.56 3.60 2.38 0.00 0.63 -27.15 -2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.93 2.63 3.42 0.00 1.00 0.58 0.62 64.79%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 30/06/06 30/06/05 CAGR
Date 30/12/10 22/12/09 31/12/08 - 23/08/07 12/09/06 30/08/05 -
Price 1.51 1.31 0.82 0.00 1.05 0.60 0.85 -
P/RPS 5.72 4.54 1.62 0.00 0.78 0.38 0.78 45.22%
P/EPS 105.84 42.35 38.68 0.00 148.58 -3.11 -44.89 -
EY 0.94 2.36 2.59 0.00 0.67 -32.13 -2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.29 4.01 3.15 0.00 0.94 0.49 0.63 48.95%

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