[ACME] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[ACME] ACME HOLDINGS BERHAD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -4.74%
YoY- 49.37%
Quarter Report
Latest QR
Upcoming QR
ACME's Result
ACME's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 CAGR
Revenue 32,053 53,241 57,137 63,120 108,276 0 53,518 -9.14%
PBT 2,470 -1,353 4,038 10,073 6,738 0 338 45.10%
Tax -710 193 -953 -3,304 -2,206 0 -57 60.33%
NP 1,760 -1,160 3,085 6,769 4,532 0 281 40.97%
-
NP to SH 1,760 -1,160 3,085 6,769 4,532 0 281 40.97%
-
Tax Rate 28.74% - 23.60% 32.80% 32.74% - 16.86% -
Total Cost 30,293 54,401 54,052 56,350 103,744 0 53,237 -10.01%
-
Net Worth 51,878 56,613 61,764 71,559 55,623 0 44,588 2.87%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 CAGR
Net Worth 51,878 56,613 61,764 71,559 55,623 0 44,588 2.87%
NOSH 209,523 212,195 216,261 218,836 213,773 40,105 39,811 36.45%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 CAGR
NP Margin 5.49% -2.18% 5.40% 10.72% 4.19% 0.00% 0.53% -
ROE 3.39% -2.05% 5.00% 9.46% 8.15% 0.00% 0.63% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 CAGR
RPS 15.30 25.09 26.42 28.84 50.65 0.00 134.43 -33.42%
EPS 0.84 -0.55 1.43 3.09 2.12 0.00 0.71 3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2476 0.2668 0.2856 0.327 0.2602 0.00 1.12 -24.61%
Adjusted Per Share Value based on latest NOSH - 217,714
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 CAGR
RPS 8.72 14.49 15.55 17.17 29.46 0.00 14.56 -9.14%
EPS 0.48 -0.32 0.84 1.84 1.23 0.00 0.08 39.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1411 0.154 0.168 0.1947 0.1513 0.00 0.1213 2.87%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 29/06/07 -
Price 0.28 0.32 2.55 0.86 0.89 1.25 1.12 -
P/RPS 1.83 1.28 9.65 2.98 1.76 0.00 0.83 15.95%
P/EPS 33.33 -58.54 178.74 27.80 41.98 0.00 158.49 -25.31%
EY 3.00 -1.71 0.56 3.60 2.38 0.00 0.63 33.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.20 8.93 2.63 3.42 0.00 1.00 2.31%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 30/06/07 CAGR
Date 27/12/12 28/12/11 30/12/10 22/12/09 31/12/08 - 23/08/07 -
Price 0.28 0.29 1.51 1.31 0.82 0.00 1.05 -
P/RPS 1.83 1.16 5.72 4.54 1.62 0.00 0.78 17.30%
P/EPS 33.33 -53.05 105.84 42.35 38.68 0.00 148.58 -24.40%
EY 3.00 -1.89 0.94 2.36 2.59 0.00 0.67 32.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.09 5.29 4.01 3.15 0.00 0.94 3.50%

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