[ACME] YoY TTM Result on 31-Oct-2013 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
10-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 44.25%
YoY- 125.09%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 82,334 38,997 9,020 9,020 30,069 52,156 60,230 6.23%
PBT 8,597 4,269 965 965 -4,663 -3,376 2,177 30.43%
Tax -2,300 -2,221 39 39 661 227 -726 24.98%
NP 6,297 2,048 1,004 1,004 -4,002 -3,149 1,451 32.83%
-
NP to SH 6,613 2,067 1,004 1,004 -4,002 -3,149 1,451 34.09%
-
Tax Rate 26.75% 52.03% -4.04% -4.04% - - 33.35% -
Total Cost 76,037 36,949 8,016 8,016 34,071 55,305 58,779 5.10%
-
Net Worth 59,868 53,691 0 51,067 50,692 55,592 59,286 0.18%
Dividend
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 59,868 53,691 0 51,067 50,692 55,592 59,286 0.18%
NOSH 210,434 209,649 205,999 205,999 204,736 208,367 207,586 0.26%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 7.65% 5.25% 11.13% 11.13% -13.31% -6.04% 2.41% -
ROE 11.05% 3.85% 0.00% 1.97% -7.89% -5.66% 2.45% -
Per Share
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 39.13 18.60 4.38 4.38 14.69 25.03 29.01 5.95%
EPS 3.14 0.99 0.49 0.49 -1.95 -1.51 0.70 33.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2845 0.2561 0.00 0.2479 0.2476 0.2668 0.2856 -0.07%
Adjusted Per Share Value based on latest NOSH - 205,999
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 22.40 10.61 2.45 2.45 8.18 14.19 16.39 6.22%
EPS 1.80 0.56 0.27 0.27 -1.09 -0.86 0.39 34.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1629 0.1461 0.00 0.1389 0.1379 0.1513 0.1613 0.19%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.30 0.275 0.575 0.27 0.28 0.32 2.55 -
P/RPS 0.77 1.48 13.13 6.17 1.91 1.28 8.79 -37.56%
P/EPS 9.55 27.89 117.98 55.40 -14.32 -21.17 364.81 -50.57%
EY 10.48 3.59 0.85 1.81 -6.98 -4.72 0.27 102.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.07 0.00 1.09 1.13 1.20 8.93 -33.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 26/02/16 12/02/15 - - 27/12/12 28/12/11 30/12/10 -
Price 0.305 0.26 0.00 0.00 0.28 0.29 1.51 -
P/RPS 0.78 1.40 0.00 0.00 1.91 1.16 5.20 -30.71%
P/EPS 9.71 26.37 0.00 0.00 -14.32 -19.19 216.03 -45.12%
EY 10.30 3.79 0.00 0.00 -6.98 -5.21 0.46 82.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.02 0.00 0.00 1.13 1.09 5.29 -26.59%

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