[ACME] QoQ TTM Result on 31-Jan-2009 [#4]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- 196.72%
YoY- 7473.99%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 56,901 69,118 83,894 90,768 94,480 63,355 49,837 9.21%
PBT 16,659 17,721 16,806 14,158 6,537 3,217 2,851 223.37%
Tax -1,878 -2,112 -1,854 -1,055 -2,121 -1,153 -1,041 48.03%
NP 14,781 15,609 14,952 13,103 4,416 2,064 1,810 303.97%
-
NP to SH 14,781 15,609 14,952 13,103 4,416 2,064 1,810 303.97%
-
Tax Rate 11.27% 11.92% 11.03% 7.45% 32.45% 35.84% 36.51% -
Total Cost 42,120 53,509 68,942 77,665 90,064 61,291 48,027 -8.35%
-
Net Worth 71,192 69,638 68,875 66,445 56,665 53,455 50,316 25.95%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 71,192 69,638 68,875 66,445 56,665 53,455 50,316 25.95%
NOSH 217,714 217,619 218,099 218,067 217,777 214,166 202,564 4.91%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 25.98% 22.58% 17.82% 14.44% 4.67% 3.26% 3.63% -
ROE 20.76% 22.41% 21.71% 19.72% 7.79% 3.86% 3.60% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 26.14 31.76 38.47 41.62 43.38 29.58 24.60 4.11%
EPS 6.79 7.17 6.86 6.01 2.03 0.96 0.89 286.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.327 0.32 0.3158 0.3047 0.2602 0.2496 0.2484 20.05%
Adjusted Per Share Value based on latest NOSH - 218,067
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 15.48 18.81 22.83 24.70 25.71 17.24 13.56 9.20%
EPS 4.02 4.25 4.07 3.57 1.20 0.56 0.49 305.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1937 0.1895 0.1874 0.1808 0.1542 0.1454 0.1369 25.95%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.86 0.85 0.89 0.70 0.89 0.99 1.06 -
P/RPS 3.29 2.68 2.31 1.68 2.05 3.35 4.31 -16.43%
P/EPS 12.67 11.85 12.98 11.65 43.89 102.73 118.63 -77.39%
EY 7.89 8.44 7.70 8.58 2.28 0.97 0.84 343.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.66 2.82 2.30 3.42 3.97 4.27 -27.54%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 29/09/09 22/06/09 30/03/09 31/12/08 - - -
Price 1.31 0.89 0.79 0.65 0.82 0.00 0.00 -
P/RPS 5.01 2.80 2.05 1.56 1.89 0.00 0.00 -
P/EPS 19.30 12.41 11.52 10.82 40.44 0.00 0.00 -
EY 5.18 8.06 8.68 9.24 2.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 2.78 2.50 2.13 3.15 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