[ACME] YoY Cumulative 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- 40.65%
YoY- 16.89%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 44,828 3,272 9,159 18,287 19,077 22,272 19,818 14.56%
PBT 6,039 -262 -2,281 771 375 3,751 4,231 6.10%
Tax -1,610 -342 355 -252 69 -800 -1,011 8.05%
NP 4,429 -604 -1,926 519 444 2,951 3,220 5.45%
-
NP to SH 4,429 -604 -1,926 519 444 2,951 3,221 5.44%
-
Tax Rate 26.66% - - 32.68% -18.40% 21.33% 23.90% -
Total Cost 40,399 3,876 11,085 17,768 18,633 19,321 16,598 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 3.98% -0.58% -2.11% 0.61% 0.57% 4.05% 5.05% -
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 12.50 0.91 2.91 6.93 8.29 9.68 9.45 4.77%
EPS 1.23 -0.17 -0.61 0.20 0.19 1.41 1.54 -3.67%
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 12.20 0.89 2.49 4.98 5.19 6.06 5.39 14.57%
EPS 1.21 -0.16 -0.52 0.14 0.12 0.80 0.88 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3026 0.2831 0.2481 0.2297 0.2129 0.1985 0.1735 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 2.00 20.28 6.18 6.71 3.50 2.99 3.39 -8.41%
P/EPS 20.25 -109.88 -29.38 236.42 150.33 22.60 20.83 -0.46%
EY 4.94 -0.91 -3.40 0.42 0.67 4.42 4.80 0.48%
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 1.60 19.74 9.78 3.54 2.84 2.37 3.49 -12.18%
P/EPS 16.20 -106.91 -46.52 124.56 121.82 17.92 21.48 -4.59%
EY 6.17 -0.94 -2.15 0.80 0.82 5.58 4.65 4.82%
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