[ACME] QoQ TTM Result on 30-Jun-2005 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 1.41%
YoY- -39.39%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 59,707 56,017 47,745 43,758 40,011 41,362 43,331 23.85%
PBT -594 391 130 1,822 2,168 2,134 3,255 -
Tax 53 -248 -8 -171 -540 -331 -460 -
NP -541 143 122 1,651 1,628 1,803 2,795 -
-
NP to SH -541 143 122 1,651 1,628 1,803 2,795 -
-
Tax Rate - 63.43% 6.15% 9.39% 24.91% 15.51% 14.13% -
Total Cost 60,248 55,874 47,623 42,107 38,383 39,559 40,536 30.26%
-
Net Worth 54,487 53,658 54,879 54,000 53,943 52,742 56,748 -2.67%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 1,998 1,998 1,998 1,998 -
Div Payout % - - - 121.03% 122.74% 110.83% 71.49% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 54,487 53,658 54,879 54,000 53,943 52,742 56,748 -2.67%
NOSH 40,064 39,166 40,058 40,000 39,375 37,142 39,963 0.16%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -0.91% 0.26% 0.26% 3.77% 4.07% 4.36% 6.45% -
ROE -0.99% 0.27% 0.22% 3.06% 3.02% 3.42% 4.93% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 149.03 143.02 119.19 109.40 101.62 111.36 108.43 23.64%
EPS -1.35 0.37 0.30 4.13 4.13 4.85 6.99 -
DPS 0.00 0.00 0.00 5.00 5.07 5.38 5.00 -
NAPS 1.36 1.37 1.37 1.35 1.37 1.42 1.42 -2.83%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.24 15.24 12.99 11.91 10.89 11.25 11.79 23.82%
EPS -0.15 0.04 0.03 0.45 0.44 0.49 0.76 -
DPS 0.00 0.00 0.00 0.54 0.54 0.54 0.54 -
NAPS 0.1482 0.146 0.1493 0.1469 0.1468 0.1435 0.1544 -2.69%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.71 0.65 0.80 0.84 1.05 1.15 1.05 -
P/RPS 0.48 0.45 0.67 0.77 1.03 1.03 0.97 -37.46%
P/EPS -52.58 178.03 262.68 20.35 25.40 23.69 15.01 -
EY -1.90 0.56 0.38 4.91 3.94 4.22 6.66 -
DY 0.00 0.00 0.00 5.95 4.83 4.68 4.76 -
P/NAPS 0.52 0.47 0.58 0.62 0.77 0.81 0.74 -20.97%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 21/02/06 23/11/05 30/08/05 25/05/05 19/01/05 25/11/04 -
Price 0.69 0.70 0.75 0.85 0.90 1.15 1.05 -
P/RPS 0.46 0.49 0.63 0.78 0.89 1.03 0.97 -39.21%
P/EPS -51.10 191.72 246.26 20.59 21.77 23.69 15.01 -
EY -1.96 0.52 0.41 4.86 4.59 4.22 6.66 -
DY 0.00 0.00 0.00 5.88 5.64 4.68 4.76 -
P/NAPS 0.51 0.51 0.55 0.63 0.66 0.81 0.74 -21.99%

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