[ACME] QoQ Annualized Quarter Result on 30-Sep-2004 [#4]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 263.43%
YoY- -9.43%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 43,301 39,520 43,868 44,091 41,172 47,076 51,744 -11.20%
PBT -984 296 -292 3,255 925 2,476 4,192 -
Tax 228 -118 396 -459 -156 36 -120 -
NP -756 178 104 2,796 769 2,512 4,072 -
-
NP to SH -756 178 104 2,796 769 2,512 4,072 -
-
Tax Rate - 39.86% - 14.10% 16.86% -1.45% 2.86% -
Total Cost 44,057 39,342 43,764 41,295 40,402 44,564 47,672 -5.12%
-
Net Worth 53,904 55,422 52,742 56,799 54,494 55,199 56,688 -3.30%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 53,904 55,422 52,742 56,799 54,494 55,199 56,688 -3.30%
NOSH 39,929 40,454 37,142 40,000 40,069 39,999 39,921 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.75% 0.45% 0.24% 6.34% 1.87% 5.34% 7.87% -
ROE -1.40% 0.32% 0.20% 4.92% 1.41% 4.55% 7.18% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 108.44 97.69 118.11 110.23 102.75 117.69 129.61 -11.21%
EPS -1.89 0.44 0.28 6.99 1.92 6.28 10.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.37 1.42 1.42 1.36 1.38 1.42 -3.31%
Adjusted Per Share Value based on latest NOSH - 39,963
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.78 10.75 11.94 12.00 11.20 12.81 14.08 -11.22%
EPS -0.21 0.05 0.03 0.76 0.21 0.68 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1467 0.1508 0.1435 0.1545 0.1483 0.1502 0.1542 -3.27%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.84 1.05 1.15 1.05 1.12 1.27 1.32 -
P/RPS 0.77 1.07 0.97 0.95 1.09 1.08 1.02 -17.10%
P/EPS -44.37 238.64 410.71 15.02 58.33 20.22 12.94 -
EY -2.25 0.42 0.24 6.66 1.71 4.94 7.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.81 0.74 0.82 0.92 0.93 -23.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 19/01/05 25/11/04 26/08/04 26/05/04 15/01/04 -
Price 0.85 0.90 1.15 1.05 1.09 1.18 1.30 -
P/RPS 0.78 0.92 0.97 0.95 1.06 1.00 1.00 -15.27%
P/EPS -44.89 204.55 410.71 15.02 56.77 18.79 12.75 -
EY -2.23 0.49 0.24 6.66 1.76 5.32 7.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.81 0.74 0.80 0.86 0.92 -22.32%

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