[ABLEGRP] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.81%
YoY- 94.05%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 14,240 11,320 5,141 5,706 5,782 5,536 5,699 84.44%
PBT -908 -2,108 -1,039 -478 -444 -976 -8,456 -77.50%
Tax 0 0 0 0 0 0 0 -
NP -908 -2,108 -1,039 -478 -444 -976 -8,456 -77.50%
-
NP to SH -908 -2,108 -1,039 -478 -444 -976 -8,456 -77.50%
-
Tax Rate - - - - - - - -
Total Cost 15,148 13,428 6,180 6,185 6,226 6,512 14,155 4.63%
-
Net Worth 45,399 47,430 46,710 46,157 44,399 48,799 48,538 -4.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 45,399 47,430 46,710 46,157 44,399 48,799 48,538 -4.37%
NOSH 252,222 263,499 259,499 256,428 246,666 271,111 255,468 -0.85%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -6.38% -18.62% -20.21% -8.39% -7.68% -17.63% -148.38% -
ROE -2.00% -4.44% -2.22% -1.04% -1.00% -2.00% -17.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.65 4.30 1.98 2.23 2.34 2.04 2.23 86.16%
EPS -0.36 -0.80 -0.39 -0.19 -0.18 -0.36 -3.31 -77.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.18 0.18 0.19 -3.54%
Adjusted Per Share Value based on latest NOSH - 273,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.40 4.29 1.95 2.16 2.19 2.10 2.16 84.51%
EPS -0.34 -0.80 -0.39 -0.18 -0.17 -0.37 -3.20 -77.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.1797 0.177 0.1749 0.1682 0.1849 0.1839 -4.37%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.13 0.14 0.13 0.15 0.14 0.115 0.12 -
P/RPS 2.30 3.26 6.56 6.74 5.97 5.63 5.38 -43.33%
P/EPS -36.11 -17.50 -32.47 -80.36 -77.78 -31.94 -3.63 364.48%
EY -2.77 -5.71 -3.08 -1.24 -1.29 -3.13 -27.58 -78.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.72 0.83 0.78 0.64 0.63 9.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 30/05/14 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.145 0.135 0.135 0.145 0.13 0.155 0.105 -
P/RPS 2.57 3.14 6.81 6.52 5.55 7.59 4.71 -33.29%
P/EPS -40.28 -16.88 -33.72 -77.68 -72.22 -43.06 -3.17 447.06%
EY -2.48 -5.93 -2.97 -1.29 -1.38 -2.32 -31.52 -81.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.75 0.81 0.72 0.86 0.55 29.53%

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