[ACME] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 110.11%
YoY- 172.63%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 24,382 25,436 29,696 26,424 35,734 65,226 42,408 -8.80%
PBT 1,028 500 5,001 5,641 -6,028 3,129 6,140 -25.73%
Tax -336 92 -1,066 -1,348 82 -1,113 -2,374 -27.78%
NP 692 592 3,934 4,293 -5,945 2,016 3,765 -24.57%
-
NP to SH 692 592 3,934 4,294 -5,913 2,018 3,784 -24.64%
-
Tax Rate 32.68% -18.40% 21.32% 23.90% - 35.57% 38.66% -
Total Cost 23,690 24,844 25,761 22,130 41,679 63,210 38,642 -7.82%
-
Net Worth 84,439 78,253 72,947 63,770 56,724 59,824 53,837 7.78%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 84,439 78,253 72,947 63,770 56,724 59,824 53,837 7.78%
NOSH 307,750 248,758 238,758 218,488 218,488 210,277 210,222 6.55%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.84% 2.33% 13.25% 16.25% -16.64% 3.09% 8.88% -
ROE 0.82% 0.76% 5.39% 6.73% -10.42% 3.37% 7.03% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.24 11.05 12.91 12.60 17.04 31.02 20.17 -12.18%
EPS 0.27 0.25 1.88 2.05 -2.81 0.96 1.80 -27.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.34 0.3172 0.3041 0.2705 0.2845 0.2561 3.77%
Adjusted Per Share Value based on latest NOSH - 218,488
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.63 6.92 8.08 7.19 9.72 17.75 11.54 -8.81%
EPS 0.19 0.16 1.07 1.17 -1.61 0.55 1.03 -24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.2129 0.1985 0.1735 0.1543 0.1628 0.1465 7.77%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.465 0.29 0.29 0.32 0.20 0.30 0.275 -
P/RPS 5.03 2.62 2.25 2.54 1.17 0.97 1.36 24.33%
P/EPS 177.31 112.75 16.95 15.63 -7.09 31.25 15.28 50.40%
EY 0.56 0.89 5.90 6.40 -14.10 3.20 6.55 -33.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.85 0.91 1.05 0.74 1.05 1.07 5.19%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/02/21 27/02/20 18/02/19 26/02/18 21/02/17 26/02/16 12/02/15 -
Price 0.245 0.235 0.23 0.33 0.22 0.305 0.26 -
P/RPS 2.65 2.13 1.78 2.62 1.29 0.98 1.29 12.73%
P/EPS 93.42 91.36 13.44 16.11 -7.80 31.77 14.44 36.46%
EY 1.07 1.09 7.44 6.21 -12.82 3.15 6.92 -26.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.73 1.09 0.81 1.07 1.02 -4.57%

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