[ACME] YoY Cumulative Quarter Result on 31-Jul-2007 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/03/07 31/03/06 31/03/05 CAGR
Revenue 27,917 28,432 50,082 0 25,692 31,722 19,760 6.68%
PBT 2,172 5,297 1,734 0 147 -573 148 65.41%
Tax -460 -1,744 -687 0 -42 -1 -59 46.93%
NP 1,712 3,553 1,047 0 105 -574 89 74.02%
-
NP to SH 1,712 3,553 1,047 0 105 -574 89 74.02%
-
Tax Rate 21.18% 32.92% 39.62% - 28.57% - 39.86% -
Total Cost 26,205 24,879 49,035 0 25,587 32,296 19,671 5.52%
-
Net Worth 72,650 69,752 53,332 0 45,230 54,590 55,422 5.20%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 72,650 69,752 53,332 0 45,230 54,590 55,422 5.20%
NOSH 219,487 217,975 213,673 39,811 40,384 40,139 40,454 37.28%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.13% 12.50% 2.09% 0.00% 0.41% -1.81% 0.45% -
ROE 2.36% 5.09% 1.96% 0.00% 0.23% -1.05% 0.16% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/03/07 31/03/06 31/03/05 CAGR
RPS 12.72 13.04 23.44 0.00 63.62 79.03 48.84 -22.28%
EPS 0.78 1.63 0.49 0.00 0.26 -1.43 0.22 26.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.331 0.32 0.2496 0.00 1.12 1.36 1.37 -23.36%
Adjusted Per Share Value based on latest NOSH - 39,259
31/07/10 31/07/09 31/07/08 31/07/07 31/03/07 31/03/06 31/03/05 CAGR
RPS 7.85 8.00 14.09 0.00 7.23 8.93 5.56 6.67%
EPS 0.48 1.00 0.29 0.00 0.03 -0.16 0.03 68.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2044 0.1962 0.1501 0.00 0.1273 0.1536 0.1559 5.20%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/03/07 31/03/06 31/03/05 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 30/03/07 31/03/06 31/03/05 -
Price 1.50 0.85 0.99 1.15 1.09 0.71 1.05 -
P/RPS 11.79 6.52 4.22 0.00 1.71 0.90 2.15 37.55%
P/EPS 192.31 52.15 202.04 0.00 419.23 -49.65 477.27 -15.66%
EY 0.52 1.92 0.49 0.00 0.24 -2.01 0.21 18.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 2.66 3.97 0.00 0.97 0.52 0.77 39.38%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/03/07 31/03/06 31/03/05 CAGR
Date 30/09/10 29/09/09 24/09/08 - 24/05/07 25/05/06 25/05/05 -
Price 2.28 0.89 0.99 0.00 0.89 0.69 0.90 -
P/RPS 17.93 6.82 4.22 0.00 1.40 0.87 1.84 53.20%
P/EPS 292.31 54.60 202.04 0.00 342.31 -48.25 409.09 -6.10%
EY 0.34 1.83 0.49 0.00 0.29 -2.07 0.24 6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.89 2.78 3.97 0.00 0.79 0.51 0.66 55.19%

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