[ACME] QoQ Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
22-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -19.44%
YoY- 234.05%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 64,161 63,120 56,864 60,728 90,768 108,276 100,164 -25.63%
PBT 6,752 10,073 10,594 15,392 14,158 6,738 3,468 55.73%
Tax -2,504 -3,304 -3,488 -4,836 -1,055 -2,206 -1,374 49.03%
NP 4,248 6,769 7,106 10,556 13,103 4,532 2,094 60.04%
-
NP to SH 4,248 6,769 7,106 10,556 13,103 4,532 2,094 60.04%
-
Tax Rate 37.09% 32.80% 32.92% 31.42% 7.45% 32.74% 39.62% -
Total Cost 59,913 56,350 49,758 50,172 77,665 103,744 98,070 -27.93%
-
Net Worth 70,568 71,559 69,752 68,875 65,558 55,623 53,332 20.46%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 70,568 71,559 69,752 68,875 65,558 55,623 53,332 20.46%
NOSH 218,341 218,836 217,975 218,099 215,155 213,773 213,673 1.44%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 6.62% 10.72% 12.50% 17.38% 14.44% 4.19% 2.09% -
ROE 6.02% 9.46% 10.19% 15.33% 19.99% 8.15% 3.93% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 29.39 28.84 26.09 27.84 42.19 50.65 46.88 -26.68%
EPS 1.94 3.09 3.26 4.84 6.09 2.12 0.98 57.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.327 0.32 0.3158 0.3047 0.2602 0.2496 18.74%
Adjusted Per Share Value based on latest NOSH - 218,099
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 17.46 17.17 15.47 16.52 24.70 29.46 27.25 -25.61%
EPS 1.16 1.84 1.93 2.87 3.57 1.23 0.57 60.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.1947 0.1898 0.1874 0.1784 0.1513 0.1451 20.46%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.28 0.86 0.85 0.89 0.70 0.89 0.99 -
P/RPS 4.36 2.98 3.26 3.20 1.66 1.76 2.11 62.01%
P/EPS 65.79 27.80 26.07 18.39 11.49 41.98 101.02 -24.80%
EY 1.52 3.60 3.84 5.44 8.70 2.38 0.99 32.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 2.63 2.66 2.82 2.30 3.42 3.97 -0.16%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 31/03/10 22/12/09 29/09/09 22/06/09 30/03/09 31/12/08 24/09/08 -
Price 1.57 1.31 0.89 0.79 0.65 0.82 0.99 -
P/RPS 5.34 4.54 3.41 2.84 1.54 1.62 2.11 85.39%
P/EPS 80.70 42.35 27.30 16.32 10.67 38.68 101.02 -13.86%
EY 1.24 2.36 3.66 6.13 9.37 2.59 0.99 16.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.86 4.01 2.78 2.50 2.13 3.15 3.97 14.39%

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