[ABLEGRP] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -13720.91%
YoY- -292.49%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 58,654 52,484 34,760 22,214 3,077 7,852 6,956 313.74%
PBT 12,746 10,144 5,204 -16,602 216 -9,348 -9,268 -
Tax -4,101 -3,286 -1,896 -2,104 -78 0 0 -
NP 8,645 6,858 3,308 -18,706 137 -9,348 -9,268 -
-
NP to SH 8,645 6,858 3,308 -18,706 137 -9,348 -9,268 -
-
Tax Rate 32.17% 32.39% 36.43% - 36.11% - - -
Total Cost 50,009 45,626 31,452 40,920 2,940 17,200 16,224 111.65%
-
Net Worth 137,726 134,379 131,071 19,690 509,848 -33,432 -31,235 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 137,726 134,379 131,071 19,690 509,848 -33,432 -31,235 -
NOSH 154,749 154,459 156,037 22,895 257,499 43,990 43,993 131.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.74% 13.07% 9.52% -84.21% 4.46% -119.05% -133.24% -
ROE 6.28% 5.10% 2.52% -95.00% 0.03% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 37.90 33.98 22.28 97.02 1.20 17.85 15.81 79.02%
EPS 5.59 4.44 2.12 -81.70 0.05 -21.25 -21.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.84 0.86 1.98 -0.76 -0.71 -
Adjusted Per Share Value based on latest NOSH - 22,895
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.23 19.89 13.17 8.42 1.17 2.98 2.64 313.35%
EPS 3.28 2.60 1.25 -7.09 0.05 -3.54 -3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5219 0.5092 0.4967 0.0746 1.932 -0.1267 -0.1184 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.19 1.68 1.52 1.69 1.08 0.93 0.95 -
P/RPS 3.14 4.94 6.82 1.74 90.37 0.00 0.00 -
P/EPS 21.30 37.84 71.70 -2.07 2,025.00 0.00 0.00 -
EY 4.69 2.64 1.39 -48.34 0.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.93 1.81 1.97 0.55 1.11 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 29/08/07 31/05/07 28/02/07 30/11/06 24/08/06 25/05/06 -
Price 1.30 1.21 1.60 1.56 1.70 1.05 0.88 -
P/RPS 3.43 3.56 7.18 1.61 142.25 0.00 0.00 -
P/EPS 23.27 27.25 75.47 -1.91 3,187.50 0.00 0.00 -
EY 4.30 3.67 1.32 -52.37 0.03 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.39 1.90 1.81 0.86 1.25 0.00 -

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