[ACME] YoY TTM Result on 31-Dec-2003 [#1]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
15-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -3.05%
YoY- -41.23%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 57,703 56,017 41,362 42,902 32,649 0 -
PBT -11,250 391 2,134 3,092 5,985 0 -
Tax 1,049 -248 -331 -99 -892 0 -
NP -10,201 143 1,803 2,993 5,093 0 -
-
NP to SH -10,201 143 1,803 2,993 5,093 0 -
-
Tax Rate - 63.43% 15.51% 3.20% 14.90% - -
Total Cost 67,904 55,874 39,559 39,909 27,556 0 -
-
Net Worth 45,199 53,658 52,742 56,688 57,199 29,030 9.25%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 1,998 - 1,786 - -
Div Payout % - - 110.83% - 35.07% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 45,199 53,658 52,742 56,688 57,199 29,030 9.25%
NOSH 40,357 39,166 37,142 39,921 40,000 29,030 6.80%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -17.68% 0.26% 4.36% 6.98% 15.60% 0.00% -
ROE -22.57% 0.27% 3.42% 5.28% 8.90% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 142.98 143.02 111.36 107.47 81.62 0.00 -
EPS -25.28 0.37 4.85 7.50 12.73 0.00 -
DPS 0.00 0.00 5.38 0.00 4.47 0.00 -
NAPS 1.12 1.37 1.42 1.42 1.43 1.00 2.29%
Adjusted Per Share Value based on latest NOSH - 39,921
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 15.70 15.24 11.25 11.67 8.88 0.00 -
EPS -2.78 0.04 0.49 0.81 1.39 0.00 -
DPS 0.00 0.00 0.54 0.00 0.49 0.00 -
NAPS 0.123 0.146 0.1435 0.1542 0.1556 0.079 9.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.94 0.65 1.15 1.32 1.16 0.00 -
P/RPS 0.66 0.45 1.03 1.23 1.42 0.00 -
P/EPS -3.72 178.03 23.69 17.61 9.11 0.00 -
EY -26.89 0.56 4.22 5.68 10.98 0.00 -
DY 0.00 0.00 4.68 0.00 3.85 0.00 -
P/NAPS 0.84 0.47 0.81 0.93 0.81 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/07 21/02/06 19/01/05 15/01/04 17/01/03 - -
Price 1.05 0.70 1.15 1.30 1.19 0.00 -
P/RPS 0.73 0.49 1.03 1.21 1.46 0.00 -
P/EPS -4.15 191.72 23.69 17.34 9.35 0.00 -
EY -24.07 0.52 4.22 5.77 10.70 0.00 -
DY 0.00 0.00 4.68 0.00 3.75 0.00 -
P/NAPS 0.94 0.51 0.81 0.92 0.83 0.00 -

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