[ABLEGLOB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.45%
YoY- 54.26%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 64,577 63,473 61,540 51,794 65,928 64,746 61,147 3.69%
PBT 4,928 8,167 7,764 6,289 7,275 9,607 6,656 -18.11%
Tax -1,130 -2,673 -2,104 -721 -1,046 -1,811 -1,402 -13.35%
NP 3,798 5,494 5,660 5,568 6,229 7,796 5,254 -19.40%
-
NP to SH 3,920 5,433 5,660 5,572 6,222 7,796 5,254 -17.69%
-
Tax Rate 22.93% 32.73% 27.10% 11.46% 14.38% 18.85% 21.06% -
Total Cost 60,779 57,979 55,880 46,226 59,699 56,950 55,893 5.72%
-
Net Worth 92,576 166,956 167,184 161,466 145,020 120,369 114,734 -13.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 2,767 - 3,919 - - - -
Div Payout % - 50.93% - 70.35% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 92,576 166,956 167,184 161,466 145,020 120,369 114,734 -13.29%
NOSH 92,576 92,241 93,399 93,333 86,838 69,982 69,960 20.46%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.88% 8.66% 9.20% 10.75% 9.45% 12.04% 8.59% -
ROE 4.23% 3.25% 3.39% 3.45% 4.29% 6.48% 4.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 69.76 68.81 65.89 55.49 75.92 92.52 87.40 -13.91%
EPS 4.20 5.89 6.06 5.97 7.18 11.14 7.51 -32.04%
DPS 0.00 3.00 0.00 4.20 0.00 0.00 0.00 -
NAPS 1.00 1.81 1.79 1.73 1.67 1.72 1.64 -28.02%
Adjusted Per Share Value based on latest NOSH - 93,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.00 20.64 20.02 16.85 21.44 21.06 19.89 3.67%
EPS 1.27 1.77 1.84 1.81 2.02 2.54 1.71 -17.94%
DPS 0.00 0.90 0.00 1.27 0.00 0.00 0.00 -
NAPS 0.3011 0.543 0.5438 0.5252 0.4717 0.3915 0.3732 -13.30%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.67 1.73 1.90 1.74 1.66 2.07 1.28 -
P/RPS 2.39 2.51 2.88 3.14 2.19 2.24 1.46 38.77%
P/EPS 39.44 29.37 31.35 29.15 23.17 18.58 17.04 74.70%
EY 2.54 3.40 3.19 3.43 4.32 5.38 5.87 -42.70%
DY 0.00 1.73 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 1.67 0.96 1.06 1.01 0.99 1.20 0.78 65.88%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 21/08/13 22/05/13 28/02/13 30/11/12 29/08/12 -
Price 1.70 1.77 1.88 2.09 1.82 1.45 1.85 -
P/RPS 2.44 2.57 2.85 3.77 2.40 1.57 2.12 9.79%
P/EPS 40.15 30.05 31.02 35.01 25.40 13.02 24.63 38.38%
EY 2.49 3.33 3.22 2.86 3.94 7.68 4.06 -27.75%
DY 0.00 1.69 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 1.70 0.98 1.05 1.21 1.09 0.84 1.13 31.19%

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