[ABLEGLOB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -30.99%
YoY- -10.71%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 121,440 128,477 119,926 111,612 121,768 125,217 113,142 4.81%
PBT 7,592 8,930 9,094 7,508 11,230 11,097 10,352 -18.62%
Tax -2,228 -2,193 -2,790 -1,804 -2,965 -3,481 -3,394 -24.40%
NP 5,364 6,737 6,304 5,704 8,265 7,616 6,958 -15.88%
-
NP to SH 5,364 6,737 6,304 5,704 8,265 7,616 6,958 -15.88%
-
Tax Rate 29.35% 24.56% 30.68% 24.03% 26.40% 31.37% 32.79% -
Total Cost 116,076 121,740 113,622 105,908 113,503 117,601 106,184 6.10%
-
Net Worth 67,240 85,755 83,965 84,503 83,111 80,909 78,288 -9.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,592 6,156 6,154 - 2,198 2,931 4,398 -12.59%
Div Payout % 66.98% 91.38% 97.63% - 26.60% 38.49% 63.21% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 67,240 85,755 83,965 84,503 83,111 80,909 78,288 -9.61%
NOSH 51,328 65,966 43,960 44,012 43,974 43,972 43,982 10.81%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.42% 5.24% 5.26% 5.11% 6.79% 6.08% 6.15% -
ROE 7.98% 7.86% 7.51% 6.75% 9.94% 9.41% 8.89% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 236.59 194.76 272.80 253.59 276.91 284.76 257.24 -5.41%
EPS 8.13 10.21 14.34 12.96 18.79 17.32 15.82 -35.76%
DPS 7.00 9.33 14.00 0.00 5.00 6.67 10.00 -21.11%
NAPS 1.31 1.30 1.91 1.92 1.89 1.84 1.78 -18.44%
Adjusted Per Share Value based on latest NOSH - 44,012
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.11 41.38 38.63 35.95 39.22 40.33 36.44 4.81%
EPS 1.73 2.17 2.03 1.84 2.66 2.45 2.24 -15.78%
DPS 1.16 1.98 1.98 0.00 0.71 0.94 1.42 -12.58%
NAPS 0.2166 0.2762 0.2704 0.2722 0.2677 0.2606 0.2522 -9.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.80 0.82 1.25 1.25 1.06 1.14 1.07 -
P/RPS 0.34 0.42 0.46 0.49 0.38 0.40 0.42 -13.10%
P/EPS 7.66 8.03 8.72 9.65 5.64 6.58 6.76 8.66%
EY 13.06 12.46 11.47 10.37 17.73 15.19 14.79 -7.93%
DY 8.75 11.38 11.20 0.00 4.72 5.85 9.35 -4.31%
P/NAPS 0.61 0.63 0.65 0.65 0.56 0.62 0.60 1.10%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/03/07 27/11/06 29/08/06 25/05/06 23/02/06 25/11/05 25/08/05 -
Price 0.78 0.83 0.85 1.20 1.18 1.15 1.13 -
P/RPS 0.33 0.43 0.31 0.47 0.43 0.40 0.44 -17.40%
P/EPS 7.46 8.13 5.93 9.26 6.28 6.64 7.14 2.95%
EY 13.40 12.31 16.87 10.80 15.93 15.06 14.00 -2.87%
DY 8.97 11.24 16.47 0.00 4.24 5.80 8.85 0.89%
P/NAPS 0.60 0.64 0.45 0.63 0.62 0.63 0.63 -3.19%

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