[ABLEGRP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -30.38%
YoY- -65.13%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 39,670 28,756 75,026 61,724 58,000 47,184 61,159 -25.08%
PBT -3,594 -1,400 10,776 5,072 6,796 6,996 19,022 -
Tax 0 0 -2,517 -2,057 -2,466 -2,648 -4,274 -
NP -3,594 -1,400 8,259 3,014 4,330 4,348 14,748 -
-
NP to SH -3,594 -1,400 8,259 3,014 4,330 4,348 14,748 -
-
Tax Rate - - 23.36% 40.56% 36.29% 37.85% 22.47% -
Total Cost 43,264 30,156 66,767 58,709 53,670 42,836 46,411 -4.57%
-
Net Worth 167,306 168,913 165,627 161,057 153,096 147,521 145,478 9.77%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 167,306 168,913 165,627 161,057 153,096 147,521 145,478 9.77%
NOSH 154,913 152,173 154,792 154,862 154,642 155,285 154,763 0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -9.06% -4.87% 11.01% 4.88% 7.47% 9.21% 24.11% -
ROE -2.15% -0.83% 4.99% 1.87% 2.83% 2.95% 10.14% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.61 18.90 48.47 39.86 37.51 30.39 39.52 -25.13%
EPS -2.32 -0.92 5.34 1.95 2.80 2.80 9.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.11 1.07 1.04 0.99 0.95 0.94 9.70%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.03 10.90 28.43 23.39 21.98 17.88 23.18 -25.10%
EPS -1.36 -0.53 3.13 1.14 1.64 1.65 5.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.634 0.6401 0.6276 0.6103 0.5801 0.559 0.5513 9.77%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.31 0.22 0.34 0.31 0.41 0.67 0.92 -
P/RPS 1.21 1.16 0.70 0.78 1.09 2.21 2.33 -35.41%
P/EPS -13.36 -23.91 6.37 15.92 14.64 23.93 9.65 -
EY -7.48 -4.18 15.69 6.28 6.83 4.18 10.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.20 0.32 0.30 0.41 0.71 0.98 -55.62%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 26/05/09 27/02/09 14/11/08 22/08/08 24/04/08 20/02/08 -
Price 0.38 0.28 0.23 0.19 0.40 0.60 0.72 -
P/RPS 1.48 1.48 0.47 0.48 1.07 1.97 1.82 -12.88%
P/EPS -16.38 -30.43 4.31 9.76 14.29 21.43 7.56 -
EY -6.11 -3.29 23.20 10.25 7.00 4.67 13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.21 0.18 0.40 0.63 0.77 -40.91%

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