[ACME] YoY TTM Result on 30-Sep-2013 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ-0.0%
YoY-0.0%
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Revenue 71,005 71,355 35,151 7,770 7,770 30,596 58,319 3.87%
PBT 50 8,459 3,003 719 719 -6,465 -1,227 -
Tax -1,428 -2,418 -2,471 -23 -23 1,053 -299 35.29%
NP -1,378 6,041 532 696 696 -5,412 -1,526 -1.95%
-
NP to SH -1,278 6,356 551 696 696 -5,412 -1,526 -3.37%
-
Tax Rate 2,856.00% 28.58% 82.28% 3.20% 3.20% - - -
Total Cost 72,383 65,314 34,619 7,074 7,074 36,008 59,845 3.74%
-
Net Worth 56,829 58,853 52,935 0 51,882 50,895 62,468 -1.81%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 56,829 58,853 52,935 0 51,882 50,895 62,468 -1.81%
NOSH 209,704 212,083 211,403 208,867 208,867 207,142 230,000 -1.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -1.94% 8.47% 1.51% 8.96% 8.96% -17.69% -2.62% -
ROE -2.25% 10.80% 1.04% 0.00% 1.34% -10.63% -2.44% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
RPS 33.86 33.64 16.63 3.72 3.72 14.77 25.36 5.74%
EPS -0.61 3.00 0.26 0.33 0.33 -2.61 -0.66 -1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.271 0.2775 0.2504 0.00 0.2484 0.2457 0.2716 -0.04%
Adjusted Per Share Value based on latest NOSH - 208,867
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
RPS 19.98 20.08 9.89 2.19 2.19 8.61 16.41 3.87%
EPS -0.36 1.79 0.16 0.20 0.20 -1.52 -0.43 -3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.1656 0.1489 0.00 0.146 0.1432 0.1758 -1.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 29/07/11 -
Price 0.23 0.32 0.65 0.30 0.25 0.29 0.99 -
P/RPS 0.68 0.95 3.91 8.06 6.72 1.96 3.90 -28.65%
P/EPS -37.74 10.68 249.39 90.03 75.02 -11.10 -149.21 -23.33%
EY -2.65 9.37 0.40 1.11 1.33 -9.01 -0.67 30.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.15 2.60 0.00 1.01 1.18 3.65 -24.55%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Date 24/11/16 25/11/15 28/11/14 - - 27/09/12 30/09/11 -
Price 0.23 0.30 0.26 0.00 0.00 0.28 0.33 -
P/RPS 0.68 0.89 1.56 0.00 0.00 1.90 1.30 -11.77%
P/EPS -37.74 10.01 99.75 0.00 0.00 -10.72 -49.74 -5.19%
EY -2.65 9.99 1.00 0.00 0.00 -9.33 -2.01 5.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.08 1.04 0.00 0.00 1.14 1.22 -6.74%

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