[ABLEGRP] QoQ TTM Result on 30-Sep-2013 [#3]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 46.09%
YoY- 94.02%
Quarter Report
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,370 6,587 5,141 5,483 5,459 5,328 7,569 15.33%
PBT -1,268 -1,319 -1,036 -2,786 -2,896 -4,886 -6,184 -65.32%
Tax 0 0 0 0 -2,272 -2,272 -2,272 -
NP -1,268 -1,319 -1,036 -2,786 -5,168 -7,158 -8,456 -71.87%
-
NP to SH -1,268 -1,319 -1,036 -2,786 -5,168 -7,158 -8,456 -71.87%
-
Tax Rate - - - - - - - -
Total Cost 10,638 7,906 6,177 8,269 10,627 12,486 16,025 -23.95%
-
Net Worth 43,800 47,430 46,869 49,320 39,600 48,799 50,122 -8.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 43,800 47,430 46,869 49,320 39,600 48,799 50,122 -8.61%
NOSH 243,333 263,499 260,384 273,999 220,000 271,111 263,804 -5.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -13.53% -20.02% -20.15% -50.81% -94.67% -134.35% -111.72% -
ROE -2.89% -2.78% -2.21% -5.65% -13.05% -14.67% -16.87% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.85 2.50 1.97 2.00 2.48 1.97 2.87 21.69%
EPS -0.52 -0.50 -0.40 -1.02 -2.35 -2.64 -3.21 -70.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.18 0.18 0.19 -3.54%
Adjusted Per Share Value based on latest NOSH - 273,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.55 2.50 1.95 2.08 2.07 2.02 2.87 15.27%
EPS -0.48 -0.50 -0.39 -1.06 -1.96 -2.71 -3.20 -71.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.1797 0.1776 0.1869 0.1501 0.1849 0.1899 -8.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.13 0.14 0.13 0.15 0.14 0.115 0.12 -
P/RPS 3.38 5.60 6.58 7.50 5.64 5.85 4.18 -13.23%
P/EPS -24.95 -27.97 -32.67 -14.75 -5.96 -4.36 -3.74 255.61%
EY -4.01 -3.58 -3.06 -6.78 -16.78 -22.96 -26.71 -71.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.72 0.83 0.78 0.64 0.63 9.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 30/05/14 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.145 0.135 0.135 0.145 0.13 0.155 0.105 -
P/RPS 3.77 5.40 6.84 7.25 5.24 7.89 3.66 1.99%
P/EPS -27.83 -26.97 -33.93 -14.26 -5.53 -5.87 -3.28 317.63%
EY -3.59 -3.71 -2.95 -7.01 -18.07 -17.03 -30.53 -76.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.75 0.81 0.72 0.86 0.55 29.53%

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