[ACME] YoY Cumulative 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- 101.1%
YoY- 140.43%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 22,056 14,508 0 14,732 19,239 10,967 12,936 13.10%
PBT 1,200 168 0 178 188 -73 1,048 3.17%
Tax -410 -165 0 -65 -141 99 -30 82.81%
NP 790 3 0 113 47 26 1,018 -5.68%
-
NP to SH 790 3 0 113 47 26 1,018 -5.68%
-
Tax Rate 34.17% 98.21% - 36.52% 75.00% - 2.86% -
Total Cost 21,266 14,505 0 14,619 19,192 10,941 11,918 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 1.57% 0.01% 0.00% 0.25% 0.09% 0.05% 1.80% -
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 10.89 48.36 0.00 36.50 49.12 29.53 32.40 -22.24%
EPS 0.39 0.01 0.00 0.28 0.12 0.07 2.55 -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 6.21 4.08 0.00 4.14 5.41 3.09 3.64 13.11%
EPS 0.22 0.00 0.00 0.03 0.01 0.01 0.29 -6.17%
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 9.74 2.58 0.00 2.58 1.32 3.89 4.07 22.30%
P/EPS 271.79 12,500.00 0.00 335.71 541.67 1,642.86 51.76 46.61%
EY 0.37 0.01 0.00 0.30 0.18 0.06 1.93 -31.68%
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 9.37 2.30 0.00 2.88 1.43 3.89 4.01 21.63%
P/EPS 261.54 11,100.00 0.00 375.00 583.33 1,642.86 50.98 45.82%
EY 0.38 0.01 0.00 0.27 0.17 0.06 1.96 -31.51%
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