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

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

09-Mar-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -20.38%

YoY- -35.1%

Quarter Report

Qtr Rpt 31 12 2006 (1).doc

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	85,652	83,728	87,940	121,440	128,477	119,926	111,612	-16.16%
YoY %	2.30%	-4.79%	-27.59%	-5.48%	7.13%	7.45%	-	-
Horiz. %	76.74%	75.02%	78.79%	108.81%	115.11%	107.45%	100.00%	-
PBT	-2,789	-1,620	6,280	7,592	8,930	9,094	7,508	-
YoY %	-72.16%	-125.80%	-17.28%	-14.98%	-1.80%	21.12%	-	-
Horiz. %	-37.15%	-21.58%	83.64%	101.12%	118.94%	121.12%	100.00%	-
Tax	-550	-792	-3,008	-2,228	-2,193	-2,790	-1,804	-54.66%
YoY %	30.56%	73.67%	-35.01%	-1.60%	21.40%	-54.66%	-	-
Horiz. %	30.49%	43.90%	166.74%	123.50%	121.56%	154.66%	100.00%	-
NP	-3,340	-2,412	3,272	5,364	6,737	6,304	5,704	-
YoY %	-38.47%	-173.72%	-39.00%	-20.38%	6.87%	10.52%	-	-
Horiz. %	-58.56%	-42.29%	57.36%	94.04%	118.11%	110.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,340	-2,412	3,272	5,364	6,737	6,304	5,704	-
YoY %	-38.47%	-173.72%	-39.00%	-20.38%	6.87%	10.52%	-	-
Horiz. %	-58.56%	-42.29%	57.36%	94.04%	118.11%	110.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	47.90%	29.35%	24.56%	30.68%	24.03%	-
YoY %	-	-	63.20%	19.50%	-19.95%	27.67%	-	-
Horiz. %	-	-	199.33%	122.14%	102.21%	127.67%	100.00%	-
Total Cost	88,992	86,140	84,668	116,076	121,740	113,622	105,908	-10.94%
YoY %	3.31%	1.74%	-27.06%	-4.65%	7.14%	7.28%	-	-
Horiz. %	84.03%	81.33%	79.94%	109.60%	114.95%	107.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,401	83,695	87,077	67,240	85,755	83,965	84,503	-1.66%
YoY %	-1.55%	-3.88%	29.50%	-21.59%	2.13%	-0.64%	-	-
Horiz. %	97.51%	99.04%	103.05%	79.57%	101.48%	99.36%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	2,636	3,954	7,916	3,592	6,156	6,154	-	-
YoY %	-33.33%	-50.05%	120.38%	-41.65%	0.03%	0.00%	-	-
Horiz. %	42.83%	64.25%	128.63%	58.37%	100.03%	100.00%	-	-
Div Payout %	0.00%	0.00%	241.94%	66.98%	91.38%	97.63%	-	-
YoY %	0.00%	0.00%	261.21%	-26.70%	-6.40%	0.00%	-	-
Horiz. %	0.00%	0.00%	247.81%	68.61%	93.60%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	82,401	83,695	87,077	67,240	85,755	83,965	84,503	-1.66%
YoY %	-1.55%	-3.88%	29.50%	-21.59%	2.13%	-0.64%	-	-
Horiz. %	97.51%	99.04%	103.05%	79.57%	101.48%	99.36%	100.00%	-
NOSH	65,921	65,901	65,967	51,328	65,966	43,960	44,012	30.87%
YoY %	0.03%	-0.10%	28.52%	-22.19%	50.06%	-0.12%	-	-
Horiz. %	149.78%	149.73%	149.88%	116.62%	149.88%	99.88%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	-3.90%	-2.88%	3.72%	4.42%	5.24%	5.26%	5.11%	-
YoY %	-35.42%	-177.42%	-15.84%	-15.65%	-0.38%	2.94%	-	-
Horiz. %	-76.32%	-56.36%	72.80%	86.50%	102.54%	102.94%	100.00%	-
ROE	-4.05%	-2.88%	3.76%	7.98%	7.86%	7.51%	6.75%	-
YoY %	-40.62%	-176.60%	-52.88%	1.53%	4.66%	11.26%	-	-
Horiz. %	-60.00%	-42.67%	55.70%	118.22%	116.44%	111.26%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	129.93	127.05	133.31	236.59	194.76	272.80	253.59	-35.94%
YoY %	2.27%	-4.70%	-43.65%	21.48%	-28.61%	7.58%	-	-
Horiz. %	51.24%	50.10%	52.57%	93.30%	76.80%	107.58%	100.00%	-
EPS	-5.07	-3.66	4.96	8.13	10.21	14.34	12.96	-
YoY %	-38.52%	-173.79%	-38.99%	-20.37%	-28.80%	10.65%	-	-
Horiz. %	-39.12%	-28.24%	38.27%	62.73%	78.78%	110.65%	100.00%	-
DPS	4.00	6.00	12.00	7.00	9.33	14.00	0.00	-
YoY %	-33.33%	-50.00%	71.43%	-24.97%	-33.36%	0.00%	-	-
Horiz. %	28.57%	42.86%	85.71%	50.00%	66.64%	100.00%	-	-
NAPS	1.25	1.27	1.32	1.31	1.30	1.91	1.92	-24.86%
YoY %	-1.57%	-3.79%	0.76%	0.77%	-31.94%	-0.52%	-	-
Horiz. %	65.10%	66.15%	68.75%	68.23%	67.71%	99.48%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 66,111
RPS	27.59	26.97	28.32	39.11	41.38	38.63	35.95	-16.16%
YoY %	2.30%	-4.77%	-27.59%	-5.49%	7.12%	7.45%	-	-
Horiz. %	76.75%	75.02%	78.78%	108.79%	115.10%	107.45%	100.00%	-
EPS	-1.08	-0.78	1.05	1.73	2.17	2.03	1.84	-
YoY %	-38.46%	-174.29%	-39.31%	-20.28%	6.90%	10.33%	-	-
Horiz. %	-58.70%	-42.39%	57.07%	94.02%	117.93%	110.33%	100.00%	-
DPS	0.85	1.27	2.55	1.16	1.98	1.98	0.00	-
YoY %	-33.07%	-50.20%	119.83%	-41.41%	0.00%	0.00%	-	-
Horiz. %	42.93%	64.14%	128.79%	58.59%	100.00%	100.00%	-	-
NAPS	0.2654	0.2696	0.2805	0.2166	0.2762	0.2704	0.2722	-1.67%
YoY %	-1.56%	-3.89%	29.50%	-21.58%	2.14%	-0.66%	-	-
Horiz. %	97.50%	99.04%	103.05%	79.57%	101.47%	99.34%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.65	0.76	0.80	0.80	0.82	1.25	1.25	-
P/RPS	0.50	0.60	0.60	0.34	0.42	0.46	0.49	1.35%
YoY %	-16.67%	0.00%	76.47%	-19.05%	-8.70%	-6.12%	-	-
Horiz. %	102.04%	122.45%	122.45%	69.39%	85.71%	93.88%	100.00%	-
P/EPS	-12.83	-20.77	16.13	7.66	8.03	8.72	9.65	-
YoY %	38.23%	-228.77%	110.57%	-4.61%	-7.91%	-9.64%	-	-
Horiz. %	-132.95%	-215.23%	167.15%	79.38%	83.21%	90.36%	100.00%	-
EY	-7.79	-4.82	6.20	13.06	12.46	11.47	10.37	-
YoY %	-61.62%	-177.74%	-52.53%	4.82%	8.63%	10.61%	-	-
Horiz. %	-75.12%	-46.48%	59.79%	125.94%	120.15%	110.61%	100.00%	-
DY	6.15	7.89	15.00	8.75	11.38	11.20	0.00	-
YoY %	-22.05%	-47.40%	71.43%	-23.11%	1.61%	0.00%	-	-
Horiz. %	54.91%	70.45%	133.93%	78.12%	101.61%	100.00%	-	-
P/NAPS	0.52	0.60	0.61	0.61	0.63	0.65	0.65	-13.81%
YoY %	-13.33%	-1.64%	0.00%	-3.17%	-3.08%	0.00%	-	-
Horiz. %	80.00%	92.31%	93.85%	93.85%	96.92%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/07	28/08/07	29/05/07	09/03/07	27/11/06	29/08/06	25/05/06	-
Price	0.62	0.74	0.80	0.78	0.83	0.85	1.20	-
P/RPS	0.48	0.58	0.60	0.33	0.43	0.31	0.47	1.41%
YoY %	-17.24%	-3.33%	81.82%	-23.26%	38.71%	-34.04%	-	-
Horiz. %	102.13%	123.40%	127.66%	70.21%	91.49%	65.96%	100.00%	-
P/EPS	-12.24	-20.22	16.13	7.46	8.13	5.93	9.26	-
YoY %	39.47%	-225.36%	116.22%	-8.24%	37.10%	-35.96%	-	-
Horiz. %	-132.18%	-218.36%	174.19%	80.56%	87.80%	64.04%	100.00%	-
EY	-8.17	-4.95	6.20	13.40	12.31	16.87	10.80	-
YoY %	-65.05%	-179.84%	-53.73%	8.85%	-27.03%	56.20%	-	-
Horiz. %	-75.65%	-45.83%	57.41%	124.07%	113.98%	156.20%	100.00%	-
DY	6.45	8.11	15.00	8.97	11.24	16.47	0.00	-
YoY %	-20.47%	-45.93%	67.22%	-20.20%	-31.75%	0.00%	-	-
Horiz. %	39.16%	49.24%	91.07%	54.46%	68.25%	100.00%	-	-
P/NAPS	0.50	0.58	0.61	0.60	0.64	0.45	0.63	-14.26%
YoY %	-13.79%	-4.92%	1.67%	-6.25%	42.22%	-28.57%	-	-
Horiz. %	79.37%	92.06%	96.83%	95.24%	101.59%	71.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos