[ACME] QoQ Annualized Quarter Result on 30-Jun-2003 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 26.86%
YoY- -69.61%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 47,076 51,744 41,536 39,140 40,006 46,280 42,253 7.46%
PBT 2,476 4,192 3,509 2,064 1,806 5,860 6,617 -48.04%
Tax 36 -120 -422 -810 -818 -1,412 -573 -
NP 2,512 4,072 3,087 1,253 988 4,448 6,044 -44.27%
-
NP to SH 2,512 4,072 3,087 1,253 988 4,448 6,044 -44.27%
-
Tax Rate -1.45% 2.86% 12.03% 39.24% 45.29% 24.10% 8.66% -
Total Cost 44,564 47,672 38,449 37,886 39,018 41,832 36,209 14.83%
-
Net Worth 55,199 56,688 55,981 54,399 53,782 57,199 49,622 7.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - 1,784 -
Div Payout % - - - - - - 29.53% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 55,199 56,688 55,981 54,399 53,782 57,199 49,622 7.35%
NOSH 39,999 39,921 39,987 39,999 39,838 40,000 35,699 7.86%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.34% 7.87% 7.43% 3.20% 2.47% 9.61% 14.30% -
ROE 4.55% 7.18% 5.51% 2.30% 1.84% 7.78% 12.18% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 117.69 129.61 103.87 97.85 100.42 115.70 118.36 -0.37%
EPS 6.28 10.20 7.72 3.13 2.48 11.12 16.93 -48.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.38 1.42 1.40 1.36 1.35 1.43 1.39 -0.47%
Adjusted Per Share Value based on latest NOSH - 39,821
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.81 14.08 11.30 10.65 10.88 12.59 11.50 7.44%
EPS 0.68 1.11 0.84 0.34 0.27 1.21 1.64 -44.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
NAPS 0.1502 0.1542 0.1523 0.148 0.1463 0.1556 0.135 7.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.27 1.32 1.23 1.12 1.10 1.16 1.16 -
P/RPS 1.08 1.02 1.18 1.14 1.10 1.00 0.98 6.68%
P/EPS 20.22 12.94 15.93 35.74 44.35 10.43 6.85 105.64%
EY 4.94 7.73 6.28 2.80 2.25 9.59 14.59 -51.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.31 -
P/NAPS 0.92 0.93 0.88 0.82 0.81 0.81 0.83 7.09%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 15/01/04 20/11/03 28/08/03 28/05/03 17/01/03 26/11/02 -
Price 1.18 1.30 1.16 1.32 1.16 1.19 1.19 -
P/RPS 1.00 1.00 1.12 1.35 1.16 1.03 1.01 -0.66%
P/EPS 18.79 12.75 15.03 42.13 46.77 10.70 7.03 92.48%
EY 5.32 7.85 6.66 2.37 2.14 9.34 14.23 -48.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.20 -
P/NAPS 0.86 0.92 0.83 0.97 0.86 0.83 0.86 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