[ACME] YoY Annual (Unaudited) Result on 30-Sep-2005 [#4]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
YoY- -95.42%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/09 31/01/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 90,768 86,647 62,210 47,500 44,091 41,536 42,253 12.81%
PBT 14,158 11,918 -11,241 160 3,255 3,509 6,617 12.74%
Tax -1,055 -2,376 973 -32 -459 -422 -573 10.10%
NP 13,103 9,542 -10,268 128 2,796 3,087 6,044 12.97%
-
NP to SH 13,103 9,542 -10,268 128 2,796 3,087 6,044 12.97%
-
Tax Rate 7.45% 19.94% - 20.00% 14.10% 12.03% 8.66% -
Total Cost 77,665 77,105 72,478 47,372 41,295 38,449 36,209 12.78%
-
Net Worth 65,558 6,388 44,399 53,916 56,799 55,981 49,622 4.48%
Dividend
31/01/09 31/01/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 1,784 -
Div Payout % - - - - - - 29.53% -
Equity
31/01/09 31/01/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 65,558 6,388 44,399 53,916 56,799 55,981 49,622 4.48%
NOSH 215,155 40,105 39,999 39,354 40,000 39,987 35,699 32.73%
Ratio Analysis
31/01/09 31/01/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.44% 11.01% -16.51% 0.27% 6.34% 7.43% 14.30% -
ROE 19.99% 149.36% -23.13% 0.24% 4.92% 5.51% 12.18% -
Per Share
31/01/09 31/01/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 42.19 216.05 155.53 120.70 110.23 103.87 118.36 -15.01%
EPS 6.09 5.36 -25.67 0.32 6.99 7.72 16.93 -14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.3047 0.1593 1.11 1.37 1.42 1.40 1.39 -21.28%
Adjusted Per Share Value based on latest NOSH - 40,058
31/01/09 31/01/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 24.70 23.57 16.93 12.92 12.00 11.30 11.50 12.80%
EPS 3.57 2.60 -2.79 0.03 0.76 0.84 1.64 13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
NAPS 0.1784 0.0174 0.1208 0.1467 0.1545 0.1523 0.135 4.49%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/01/09 31/01/08 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 1.02 0.62 0.80 1.05 1.23 1.16 -
P/RPS 1.66 0.47 0.40 0.66 0.95 1.18 0.98 8.66%
P/EPS 11.49 4.29 -2.42 245.97 15.02 15.93 6.85 8.49%
EY 8.70 23.33 -41.40 0.41 6.66 6.28 14.59 -7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.31 -
P/NAPS 2.30 6.40 0.56 0.58 0.74 0.88 0.83 17.43%
Price Multiplier on Announcement Date
31/01/09 31/01/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/03/09 29/11/07 22/11/06 23/11/05 25/11/04 20/11/03 26/11/02 -
Price 0.65 1.23 0.85 0.75 1.05 1.16 1.19 -
P/RPS 1.54 0.57 0.55 0.62 0.95 1.12 1.01 6.87%
P/EPS 10.67 5.17 -3.31 230.59 15.02 15.03 7.03 6.79%
EY 9.37 19.34 -30.20 0.43 6.66 6.66 14.23 -6.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.20 -
P/NAPS 2.13 7.72 0.77 0.55 0.74 0.83 0.86 15.37%

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