[ABLEGRP] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -117.21%
YoY- 30.26%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 11,405 11,308 11,996 14,789 15,376 15,330 19,500 -30.04%
PBT -15,333 -13,370 -12,688 -25,442 -11,713 -12,492 -11,804 19.03%
Tax 0 0 0 0 0 0 0 -
NP -15,333 -13,370 -12,688 -25,442 -11,713 -12,492 -11,804 19.03%
-
NP to SH -15,333 -13,370 -12,688 -25,442 -11,713 -12,492 -11,804 19.03%
-
Tax Rate - - - - - - - -
Total Cost 26,738 24,678 24,684 40,231 27,089 27,822 31,304 -9.96%
-
Net Worth 1,759 6,601 10,118 13,638 24,634 27,271 30,345 -84.99%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,759 6,601 10,118 13,638 24,634 27,271 30,345 -84.99%
NOSH 43,993 44,009 43,994 43,994 43,990 43,985 43,979 0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -134.44% -118.23% -105.77% -172.03% -76.18% -81.49% -60.53% -
ROE -871.33% -202.53% -125.39% -186.55% -47.55% -45.81% -38.90% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 25.92 25.69 27.27 33.62 34.95 34.85 44.34 -30.06%
EPS -34.85 -30.38 -28.84 -57.82 -26.63 -28.40 -26.84 18.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.15 0.23 0.31 0.56 0.62 0.69 -84.99%
Adjusted Per Share Value based on latest NOSH - 43,997
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.32 4.28 4.55 5.60 5.83 5.81 7.39 -30.06%
EPS -5.81 -5.07 -4.81 -9.64 -4.44 -4.73 -4.47 19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.025 0.0383 0.0517 0.0933 0.1033 0.115 -84.94%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.82 1.58 1.77 1.58 1.38 1.40 1.23 -
P/RPS 3.16 6.15 6.49 4.70 3.95 4.02 2.77 9.17%
P/EPS -2.35 -5.20 -6.14 -2.73 -5.18 -4.93 -4.58 -35.88%
EY -42.50 -19.23 -16.29 -36.60 -19.29 -20.29 -21.82 55.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.50 10.53 7.70 5.10 2.46 2.26 1.78 409.22%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/04/04 21/04/04 21/04/04 29/08/03 30/05/03 24/02/03 28/11/02 -
Price 0.82 0.82 0.82 1.90 1.42 1.55 1.45 -
P/RPS 3.16 3.19 3.01 5.65 4.06 4.45 3.27 -2.25%
P/EPS -2.35 -2.70 -2.84 -3.29 -5.33 -5.46 -5.40 -42.54%
EY -42.50 -37.05 -35.17 -30.44 -18.75 -18.32 -18.51 73.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.50 5.47 3.57 6.13 2.54 2.50 2.10 356.12%

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