[ABLEGLOB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -46.18%
YoY- 65.23%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 65,928 64,746 61,147 54,541 52,795 27,183 28,569 74.18%
PBT 7,275 9,607 6,656 4,017 6,078 1,583 3,504 62.38%
Tax -1,046 -1,811 -1,402 -405 633 -1,417 -1,527 -22.20%
NP 6,229 7,796 5,254 3,612 6,711 166 1,977 114.17%
-
NP to SH 6,222 7,796 5,254 3,612 6,711 166 1,977 114.01%
-
Tax Rate 14.38% 18.85% 21.06% 10.08% -10.41% 89.51% 43.58% -
Total Cost 59,699 56,950 55,893 50,929 46,084 27,017 26,592 71.03%
-
Net Worth 145,020 120,369 114,734 109,900 68,669 96,944 98,191 29.53%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 2,660 - - - -
Div Payout % - - - 73.64% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 145,020 120,369 114,734 109,900 68,669 96,944 98,191 29.53%
NOSH 86,838 69,982 69,960 70,000 68,669 66,400 65,900 20.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.45% 12.04% 8.59% 6.62% 12.71% 0.61% 6.92% -
ROE 4.29% 6.48% 4.58% 3.29% 9.77% 0.17% 2.01% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.92 92.52 87.40 77.92 76.88 40.94 43.35 45.04%
EPS 7.18 11.14 7.51 5.16 9.77 0.25 3.00 78.45%
DPS 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
NAPS 1.67 1.72 1.64 1.57 1.00 1.46 1.49 7.86%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.23 20.85 19.69 17.57 17.00 8.76 9.20 74.18%
EPS 2.00 2.51 1.69 1.16 2.16 0.05 0.64 113.01%
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 0.4671 0.3877 0.3695 0.354 0.2212 0.3122 0.3163 29.52%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.66 2.07 1.28 1.18 0.74 0.78 0.80 -
P/RPS 2.19 2.24 1.46 1.51 0.96 1.91 1.85 11.84%
P/EPS 23.17 18.58 17.04 22.87 7.57 312.00 26.67 -8.91%
EY 4.32 5.38 5.87 4.37 13.21 0.32 3.75 9.84%
DY 0.00 0.00 0.00 3.22 0.00 0.00 0.00 -
P/NAPS 0.99 1.20 0.78 0.75 0.74 0.53 0.54 49.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 23/05/12 29/02/12 24/11/11 24/08/11 -
Price 1.82 1.45 1.85 1.35 0.82 0.81 0.85 -
P/RPS 2.40 1.57 2.12 1.73 1.07 1.98 1.96 14.38%
P/EPS 25.40 13.02 24.63 26.16 8.39 324.00 28.33 -6.98%
EY 3.94 7.68 4.06 3.82 11.92 0.31 3.53 7.56%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 1.09 0.84 1.13 0.86 0.82 0.55 0.57 53.76%

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