[ABLEGRP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 101.1%
YoY- 104.08%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 26,242 8,690 22,214 2,308 7,852 5,217 3,609 276.69%
PBT 5,072 1,301 -16,602 162 -9,348 -6,951 -4,766 -
Tax -1,643 -474 -2,104 -59 0 0 0 -
NP 3,429 827 -18,706 103 -9,348 -6,951 -4,766 -
-
NP to SH 3,429 827 -18,706 103 -9,348 -6,951 -4,766 -
-
Tax Rate 32.39% 36.43% - 36.42% - - - -
Total Cost 22,813 7,863 40,920 2,205 17,200 12,168 8,375 95.40%
-
Net Worth 134,379 131,071 19,690 509,850 -33,432 -31,235 -29,044 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 134,379 131,071 19,690 509,850 -33,432 -31,235 -29,044 -
NOSH 154,459 156,037 22,895 257,500 43,990 43,993 44,007 131.48%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.07% 9.52% -84.21% 4.46% -119.05% -133.24% -132.06% -
ROE 2.55% 0.63% -95.00% 0.02% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.99 5.57 97.02 0.90 17.85 11.86 8.20 62.74%
EPS 2.22 0.53 -81.70 0.04 -21.25 -15.80 -10.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.86 1.98 -0.76 -0.71 -0.66 -
Adjusted Per Share Value based on latest NOSH - 272,857
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.94 3.29 8.42 0.87 2.98 1.98 1.37 276.14%
EPS 1.30 0.31 -7.09 0.04 -3.54 -2.63 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5092 0.4967 0.0746 1.932 -0.1267 -0.1184 -0.1101 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.68 1.52 1.69 1.08 0.93 0.95 0.60 -
P/RPS 9.89 27.29 1.74 120.49 0.00 0.00 0.00 -
P/EPS 75.68 286.79 -2.07 2,700.00 0.00 0.00 0.00 -
EY 1.32 0.35 -48.34 0.04 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.81 1.97 0.55 1.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 28/02/07 30/11/06 24/08/06 25/05/06 27/02/06 -
Price 1.21 1.60 1.56 1.70 1.05 0.88 0.82 -
P/RPS 7.12 28.73 1.61 189.67 0.00 0.00 0.00 -
P/EPS 54.50 301.89 -1.91 4,250.00 0.00 0.00 0.00 -
EY 1.83 0.33 -52.37 0.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.90 1.81 0.86 1.25 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