[ABLEGRP] QoQ TTM Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1.22%
YoY- 16.4%
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 5,328 7,569 11,932 17,244 21,095 22,862 33,609 -70.67%
PBT -4,886 -6,184 -44,351 -49,093 -49,698 -50,341 -58,160 -80.78%
Tax -2,272 -2,272 -2,272 0 0 0 0 -
NP -7,158 -8,456 -46,623 -49,093 -49,698 -50,341 -58,160 -75.22%
-
NP to SH -7,158 -8,456 -46,623 -49,093 -49,698 -50,341 -58,160 -75.22%
-
Tax Rate - - - - - - - -
Total Cost 12,486 16,025 58,555 66,337 70,793 73,203 91,769 -73.51%
-
Net Worth 48,799 50,122 50,379 57,727 51,399 43,354 86,765 -31.83%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 48,799 50,122 50,379 57,727 51,399 43,354 86,765 -31.83%
NOSH 271,111 263,804 265,157 262,400 233,636 154,836 154,937 45.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -134.35% -111.72% -390.74% -284.70% -235.59% -220.20% -173.05% -
ROE -14.67% -16.87% -92.54% -85.04% -96.69% -116.12% -67.03% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.97 2.87 4.50 6.57 9.03 14.77 21.69 -79.76%
EPS -2.64 -3.21 -17.58 -18.71 -21.27 -32.51 -37.54 -82.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.22 0.22 0.28 0.56 -53.04%
Adjusted Per Share Value based on latest NOSH - 262,400
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.02 2.87 4.52 6.53 7.99 8.66 12.74 -70.67%
EPS -2.71 -3.20 -17.67 -18.60 -18.83 -19.08 -22.04 -75.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1849 0.1899 0.1909 0.2187 0.1948 0.1643 0.3288 -31.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.115 0.12 0.10 0.10 0.15 0.15 0.12 -
P/RPS 5.85 4.18 2.22 1.52 1.66 1.02 0.55 382.95%
P/EPS -4.36 -3.74 -0.57 -0.53 -0.71 -0.46 -0.32 469.55%
EY -22.96 -26.71 -175.83 -187.09 -141.81 -216.75 -312.81 -82.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.53 0.45 0.68 0.54 0.21 110.06%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 27/11/12 29/08/12 30/05/12 28/02/12 30/11/11 -
Price 0.155 0.105 0.12 0.10 0.12 0.17 0.16 -
P/RPS 7.89 3.66 2.67 1.52 1.33 1.15 0.74 383.73%
P/EPS -5.87 -3.28 -0.68 -0.53 -0.56 -0.52 -0.43 470.28%
EY -17.03 -30.53 -146.53 -187.09 -177.26 -191.25 -234.61 -82.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.55 0.63 0.45 0.55 0.61 0.29 106.27%

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