[ACME] YoY TTM Result on 30-Apr-2007 [#1]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 54.34%
YoY- 57.08%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 83,894 49,837 28,287 40,927 57,703 56,017 41,362 17.73%
PBT 16,806 2,851 389 -5,221 -11,250 391 2,134 61.03%
Tax -1,854 -1,041 -216 843 1,049 -248 -331 48.85%
NP 14,952 1,810 173 -4,378 -10,201 143 1,803 62.96%
-
NP to SH 14,952 1,810 173 -4,378 -10,201 143 1,803 62.96%
-
Tax Rate 11.03% 36.51% 55.53% - - 63.43% 15.51% -
Total Cost 68,942 48,027 28,114 45,305 67,904 55,874 39,559 13.68%
-
Net Worth 68,875 50,316 33,600 0 45,199 53,658 52,742 6.35%
Dividend
30/04/09 30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 1,998 -
Div Payout % - - - - - - 110.83% -
Equity
30/04/09 30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 68,875 50,316 33,600 0 45,199 53,658 52,742 6.35%
NOSH 218,099 202,564 30,000 40,000 40,357 39,166 37,142 50.48%
Ratio Analysis
30/04/09 30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 17.82% 3.63% 0.61% -10.70% -17.68% 0.26% 4.36% -
ROE 21.71% 3.60% 0.51% 0.00% -22.57% 0.27% 3.42% -
Per Share
30/04/09 30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 38.47 24.60 94.29 102.32 142.98 143.02 111.36 -21.75%
EPS 6.86 0.89 0.58 -10.95 -25.28 0.37 4.85 8.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.38 -
NAPS 0.3158 0.2484 1.12 0.00 1.12 1.37 1.42 -29.32%
Adjusted Per Share Value based on latest NOSH - 40,000
30/04/09 30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 22.83 13.56 7.70 11.14 15.70 15.24 11.25 17.74%
EPS 4.07 0.49 0.05 -1.19 -2.78 0.04 0.49 63.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
NAPS 0.1874 0.1369 0.0914 0.00 0.123 0.146 0.1435 6.35%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/04/09 30/04/08 31/12/07 30/04/07 29/12/06 30/12/05 31/12/04 -
Price 0.89 1.06 1.25 0.95 0.94 0.65 1.15 -
P/RPS 2.31 4.31 1.33 0.93 0.66 0.45 1.03 20.49%
P/EPS 12.98 118.63 216.76 -8.68 -3.72 178.03 23.69 -12.96%
EY 7.70 0.84 0.46 -11.52 -26.89 0.56 4.22 14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.68 -
P/NAPS 2.82 4.27 1.12 0.00 0.84 0.47 0.81 33.37%
Price Multiplier on Announcement Date
30/04/09 30/04/08 31/12/07 30/04/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/06/09 - - - 22/02/07 21/02/06 19/01/05 -
Price 0.79 0.00 0.00 0.00 1.05 0.70 1.15 -
P/RPS 2.05 0.00 0.00 0.00 0.73 0.49 1.03 17.22%
P/EPS 11.52 0.00 0.00 0.00 -4.15 191.72 23.69 -15.33%
EY 8.68 0.00 0.00 0.00 -24.07 0.52 4.22 18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.68 -
P/NAPS 2.50 0.00 0.00 0.00 0.94 0.51 0.81 29.71%

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