[ABLEGLOB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -8.27%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 94,218 82,868 77,268 88,309 88,132 80,102 0 -
PBT 11,973 8,664 6,532 11,467 12,029 10,474 0 -
Tax -3,657 -2,790 -1,784 -3,111 -2,920 -2,520 0 -
NP 8,316 5,874 4,748 8,356 9,109 7,954 0 -
-
NP to SH 8,316 5,874 4,748 8,356 9,109 7,954 0 -
-
Tax Rate 30.54% 32.20% 27.31% 27.13% 24.27% 24.06% - -
Total Cost 85,902 76,994 72,520 79,953 79,022 72,148 0 -
-
Net Worth 76,093 72,545 70,780 60,423 59,105 60,224 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 5,335 - - -
Div Payout % - - - - 58.57% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 76,093 72,545 70,780 60,423 59,105 60,224 0 -
NOSH 43,984 43,967 43,962 38,242 36,711 36,722 9,255 181.86%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.83% 7.09% 6.14% 9.46% 10.34% 9.93% 0.00% -
ROE 10.93% 8.10% 6.71% 13.83% 15.41% 13.21% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 214.21 188.48 175.76 230.92 240.07 218.13 0.00 -
EPS 18.91 13.36 10.80 21.85 24.81 21.66 0.00 -
DPS 0.00 0.00 0.00 0.00 14.53 0.00 0.00 -
NAPS 1.73 1.65 1.61 1.58 1.61 1.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 42,689
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 30.35 26.69 24.89 28.44 28.39 25.80 0.00 -
EPS 2.68 1.89 1.53 2.69 2.93 2.56 0.00 -
DPS 0.00 0.00 0.00 0.00 1.72 0.00 0.00 -
NAPS 0.2451 0.2337 0.228 0.1946 0.1904 0.194 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - - -
Price 1.12 1.19 1.46 1.52 0.00 0.00 0.00 -
P/RPS 0.52 0.63 0.83 0.66 0.00 0.00 0.00 -
P/EPS 5.92 8.91 13.52 6.96 0.00 0.00 0.00 -
EY 16.88 11.23 7.40 14.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.91 0.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 31/05/04 27/02/04 28/11/03 28/10/03 - -
Price 1.12 1.17 1.17 1.57 1.65 0.00 0.00 -
P/RPS 0.52 0.62 0.67 0.68 0.69 0.00 0.00 -
P/EPS 5.92 8.76 10.83 7.19 6.65 0.00 0.00 -
EY 16.88 11.42 9.23 13.92 15.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 8.81 0.00 0.00 -
P/NAPS 0.65 0.71 0.73 0.99 1.02 0.00 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