[ABLEGRP] QoQ TTM 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- 29.06%
YoY- 56.17%
Quarter Report
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 48,456 33,539 26,457 8,051 7,853 7,570 8,297 225.35%
PBT -11,442 -17,616 -21,095 -6,577 -9,354 -15,130 -15,008 -16.58%
Tax -3,747 -2,578 -2,104 -59 0 0 0 -
NP -15,189 -20,194 -23,199 -6,636 -9,354 -15,130 -15,008 0.80%
-
NP to SH -15,189 -20,194 -23,199 -6,636 -9,354 -15,130 -15,008 0.80%
-
Tax Rate - - - - - - - -
Total Cost 63,645 53,733 49,656 14,687 17,207 22,700 23,305 95.73%
-
Net Worth 134,746 131,071 19,690 540,257 -33,448 -31,239 -29,065 -
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 134,746 131,071 19,690 540,257 -33,448 -31,239 -29,065 -
NOSH 154,880 156,037 22,895 272,857 44,010 44,000 44,039 131.79%
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 -31.35% -60.21% -87.69% -82.42% -119.11% -199.87% -180.88% -
ROE -11.27% -15.41% -117.82% -1.23% 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 31.29 21.49 115.55 2.95 17.84 17.20 18.84 40.37%
EPS -9.81 -12.94 -101.32 -2.43 -21.25 -34.39 -34.08 -56.50%
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 18.36 12.71 10.03 3.05 2.98 2.87 3.14 225.61%
EPS -5.76 -7.65 -8.79 -2.51 -3.54 -5.73 -5.69 0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5106 0.4967 0.0746 2.0472 -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 5.37 7.07 1.46 36.60 5.21 5.52 3.18 41.94%
P/EPS -17.13 -11.74 -1.67 -44.41 -4.38 -2.76 -1.76 357.76%
EY -5.84 -8.51 -59.95 -2.25 -22.85 -36.20 -56.80 -78.14%
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 0.00 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 3.87 7.44 1.35 57.61 5.88 5.11 4.35 -7.51%
P/EPS -12.34 -12.36 -1.54 -69.90 -4.94 -2.56 -2.41 197.96%
EY -8.10 -8.09 -64.95 -1.43 -20.24 -39.08 -41.56 -66.48%
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 0.00 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