[ACME] YoY TTM Result on 31-Jan-2009 [#4]

Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- 196.72%
YoY- 7473.99%
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 30/09/07 30/09/06 CAGR
Revenue 45,960 55,078 64,717 90,768 28,287 28,226 62,210 -5.51%
PBT -7,531 668 6,703 14,158 389 328 -11,240 -7.22%
Tax 1,339 -633 -2,489 -1,055 -216 -52 973 6.16%
NP -6,192 35 4,214 13,103 173 276 -10,267 -9.03%
-
NP to SH -6,192 35 4,214 13,103 173 276 -10,267 -9.03%
-
Tax Rate - 94.76% 37.13% 7.45% 55.53% 15.85% - -
Total Cost 52,152 55,043 60,503 77,665 28,114 27,950 72,477 -5.97%
-
Net Worth 50,460 56,598 71,474 66,445 4,778 44,279 44,390 2.42%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 30/09/07 30/09/06 CAGR
Net Worth 50,460 56,598 71,474 66,445 4,778 44,279 44,390 2.42%
NOSH 209,379 209,082 221,282 218,067 30,000 39,534 39,991 36.34%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 30/09/07 30/09/06 CAGR
NP Margin -13.47% 0.06% 6.51% 14.44% 0.61% 0.98% -16.50% -
ROE -12.27% 0.06% 5.90% 19.72% 3.62% 0.62% -23.13% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 30/09/07 30/09/06 CAGR
RPS 21.95 26.34 29.25 41.62 94.29 71.40 155.56 -30.70%
EPS -2.96 0.02 1.90 6.01 0.58 0.70 -25.67 -33.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.2707 0.323 0.3047 0.1593 1.12 1.11 -24.87%
Adjusted Per Share Value based on latest NOSH - 218,067
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 30/09/07 30/09/06 CAGR
RPS 12.93 15.50 18.21 25.54 7.96 7.94 17.50 -5.51%
EPS -1.74 0.01 1.19 3.69 0.05 0.08 -2.89 -9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.1592 0.2011 0.1869 0.0134 0.1246 0.1249 2.43%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 30/09/07 30/09/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 28/09/07 29/09/06 -
Price 0.30 1.04 1.28 0.70 1.02 1.10 0.62 -
P/RPS 1.37 3.95 4.38 1.68 1.08 1.54 0.40 25.92%
P/EPS -10.14 6,212.74 67.21 11.65 176.88 157.57 -2.41 30.87%
EY -9.86 0.02 1.49 8.58 0.57 0.63 -41.41 -23.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 3.84 3.96 2.30 6.40 0.98 0.56 16.05%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 30/09/07 30/09/06 CAGR
Date 29/03/12 31/03/11 31/03/10 30/03/09 - - 22/11/06 -
Price 0.28 1.00 1.57 0.65 0.00 0.00 0.85 -
P/RPS 1.28 3.80 5.37 1.56 0.00 0.00 0.55 17.13%
P/EPS -9.47 5,973.79 82.44 10.82 0.00 0.00 -3.31 21.75%
EY -10.56 0.02 1.21 9.24 0.00 0.00 -30.20 -17.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 3.69 4.86 2.13 0.00 0.00 0.77 7.97%

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