[ABLEGRP] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 2.15%
YoY- 27.28%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 8,440 7,685 7,105 5,988 5,884 12,900 11,405 -18.17%
PBT -10,108 -15,792 -9,222 -9,722 -9,936 -20,084 -15,333 -24.23%
Tax 0 0 0 0 0 0 0 -
NP -10,108 -15,792 -9,222 -9,722 -9,936 -20,084 -15,333 -24.23%
-
NP to SH -10,108 -15,792 -9,222 -9,722 -9,936 -20,084 -15,333 -24.23%
-
Tax Rate - - - - - - - -
Total Cost 18,548 23,477 16,327 15,710 15,820 32,984 26,738 -21.61%
-
Net Worth -26,854 -24,199 -13,640 -11,472 -9,232 -6,600 1,759 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -26,854 -24,199 -13,640 -11,472 -9,232 -6,600 1,759 -
NOSH 44,024 43,998 44,001 43,990 43,964 44,003 43,993 0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -119.76% -205.49% -129.80% -162.36% -168.86% -155.69% -134.44% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -871.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.17 17.47 16.15 13.61 13.38 29.32 25.92 -18.20%
EPS -22.96 -35.89 -20.96 -22.10 -22.60 -45.65 -34.85 -24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.61 -0.55 -0.31 -0.2608 -0.21 -0.15 0.04 -
Adjusted Per Share Value based on latest NOSH - 44,018
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.20 2.91 2.69 2.27 2.23 4.89 4.32 -18.11%
EPS -3.83 -5.98 -3.49 -3.68 -3.77 -7.61 -5.81 -24.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1018 -0.0917 -0.0517 -0.0435 -0.035 -0.025 0.0067 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.45 0.52 0.50 0.73 0.60 0.82 0.82 -
P/RPS 0.00 2.98 3.10 5.36 4.48 2.80 3.16 -
P/EPS 0.00 -1.45 -2.39 -3.30 -2.65 -1.80 -2.35 -
EY 0.00 -69.02 -41.92 -30.27 -37.67 -55.66 -42.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 20.50 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 26/05/05 23/02/05 13/12/04 27/08/04 21/04/04 -
Price 0.50 0.50 0.40 0.60 0.73 0.60 0.82 -
P/RPS 0.00 2.86 2.48 4.41 5.45 2.05 3.16 -
P/EPS 0.00 -1.39 -1.91 -2.71 -3.23 -1.31 -2.35 -
EY 0.00 -71.78 -52.40 -36.83 -30.96 -76.07 -42.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 20.50 -

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