[ACME] QoQ TTM 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- 2.61%
YoY- -9.46%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 43,758 40,011 41,362 43,331 43,805 44,613 42,902 1.32%
PBT 1,822 2,168 2,134 3,255 2,655 3,844 3,092 -29.73%
Tax -171 -540 -331 -460 69 5 -99 44.00%
NP 1,651 1,628 1,803 2,795 2,724 3,849 2,993 -32.76%
-
NP to SH 1,651 1,628 1,803 2,795 2,724 3,849 2,993 -32.76%
-
Tax Rate 9.39% 24.91% 15.51% 14.13% -2.60% -0.13% 3.20% -
Total Cost 42,107 38,383 39,559 40,536 41,081 40,764 39,909 3.64%
-
Net Worth 54,000 53,943 52,742 56,748 54,319 54,739 56,688 -3.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,998 1,998 1,998 1,998 - - - -
Div Payout % 121.03% 122.74% 110.83% 71.49% - - - -
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 54,000 53,943 52,742 56,748 54,319 54,739 56,688 -3.18%
NOSH 40,000 39,375 37,142 39,963 39,941 39,666 39,921 0.13%
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 3.77% 4.07% 4.36% 6.45% 6.22% 8.63% 6.98% -
ROE 3.06% 3.02% 3.42% 4.93% 5.01% 7.03% 5.28% -
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 109.40 101.62 111.36 108.43 109.67 112.47 107.47 1.19%
EPS 4.13 4.13 4.85 6.99 6.82 9.70 7.50 -32.84%
DPS 5.00 5.07 5.38 5.00 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 11.91 10.89 11.25 11.79 11.92 12.14 11.67 1.36%
EPS 0.45 0.44 0.49 0.76 0.74 1.05 0.81 -32.44%
DPS 0.54 0.54 0.54 0.54 0.00 0.00 0.00 -
NAPS 0.1469 0.1468 0.1435 0.1544 0.1478 0.1489 0.1542 -3.18%
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 1.03 1.03 0.97 1.02 1.13 1.23 -26.84%
P/EPS 20.35 25.40 23.69 15.01 16.42 13.09 17.61 10.13%
EY 4.91 3.94 4.22 6.66 6.09 7.64 5.68 -9.26%
DY 5.95 4.83 4.68 4.76 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 0.89 1.03 0.97 0.99 1.05 1.21 -25.39%
P/EPS 20.59 21.77 23.69 15.01 15.98 12.16 17.34 12.14%
EY 4.86 4.59 4.22 6.66 6.26 8.22 5.77 -10.82%
DY 5.88 5.64 4.68 4.76 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