[ACME] QoQ TTM Result on 30-Sep-2002 [#4]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 286.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 40,721 41,082 32,649 21,079 9,713 0 0 -
PBT 4,954 5,423 5,985 4,520 1,114 0 0 -
Tax -1,063 -948 -892 -539 -84 0 0 -
NP 3,891 4,475 5,093 3,981 1,030 0 0 -
-
NP to SH 3,891 4,475 5,093 3,981 1,030 0 0 -
-
Tax Rate 21.46% 17.48% 14.90% 11.92% 7.54% - - -
Total Cost 36,830 36,607 27,556 17,098 8,683 0 0 -
-
Net Worth 54,157 54,175 57,199 49,659 34,219 31,484 29,030 51.71%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,786 1,786 1,786 1,786 - - - -
Div Payout % 45.91% 39.92% 35.07% 44.87% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 54,157 54,175 57,199 49,659 34,219 31,484 29,030 51.71%
NOSH 39,821 40,129 40,000 35,726 34,219 31,484 29,030 23.52%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.56% 10.89% 15.60% 18.89% 10.60% 0.00% 0.00% -
ROE 7.18% 8.26% 8.90% 8.02% 3.01% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 102.26 102.37 81.62 59.00 28.38 0.00 0.00 -
EPS 9.77 11.15 12.73 11.14 3.01 0.00 0.00 -
DPS 4.49 4.45 4.47 5.00 0.00 0.00 0.00 -
NAPS 1.36 1.35 1.43 1.39 1.00 1.00 1.00 22.82%
Adjusted Per Share Value based on latest NOSH - 35,726
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.08 11.18 8.88 5.74 2.64 0.00 0.00 -
EPS 1.06 1.22 1.39 1.08 0.28 0.00 0.00 -
DPS 0.49 0.49 0.49 0.49 0.00 0.00 0.00 -
NAPS 0.1473 0.1474 0.1556 0.1351 0.0931 0.0857 0.079 51.66%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - - -
Price 1.12 1.10 1.16 1.16 1.42 0.00 0.00 -
P/RPS 1.10 1.07 1.42 1.97 5.00 0.00 0.00 -
P/EPS 11.46 9.86 9.11 10.41 47.18 0.00 0.00 -
EY 8.72 10.14 10.98 9.61 2.12 0.00 0.00 -
DY 4.01 4.05 3.85 4.31 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.81 0.83 1.42 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 17/01/03 26/11/02 - - - -
Price 1.32 1.16 1.19 1.19 0.00 0.00 0.00 -
P/RPS 1.29 1.13 1.46 2.02 0.00 0.00 0.00 -
P/EPS 13.51 10.40 9.35 10.68 0.00 0.00 0.00 -
EY 7.40 9.61 10.70 9.36 0.00 0.00 0.00 -
DY 3.40 3.84 3.75 4.20 0.00 0.00 0.00 -
P/NAPS 0.97 0.86 0.83 0.86 0.00 0.00 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