[ABLEGLOB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

29-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -11.24%

YoY- -40.27%

Quarter Report

Qtr Rpt 31 3 2007.doc

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	82,882	89,377	103,397	115,578	121,496	124,575	125,522	-24.11%
YoY %	-7.27%	-13.56%	-10.54%	-4.87%	-2.47%	-0.75%	-	-
Horiz. %	66.03%	71.20%	82.37%	92.08%	96.79%	99.25%	100.00%	-
PBT	-4,566	-1,139	2,294	7,344	7,651	9,748	10,744	-
YoY %	-300.88%	-149.65%	-68.76%	-4.01%	-21.51%	-9.27%	-	-
Horiz. %	-42.50%	-10.60%	21.35%	68.35%	71.21%	90.73%	100.00%	-
Tax	746	-1,009	-1,242	-2,542	-2,241	-2,197	-2,861	-
YoY %	173.93%	18.76%	51.14%	-13.43%	-2.00%	23.21%	-	-
Horiz. %	-26.07%	35.27%	43.41%	88.85%	78.33%	76.79%	100.00%	-
NP	-3,820	-2,148	1,052	4,802	5,410	7,551	7,883	-
YoY %	-77.84%	-304.18%	-78.09%	-11.24%	-28.35%	-4.21%	-	-
Horiz. %	-48.46%	-27.25%	13.35%	60.92%	68.63%	95.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,820	-2,148	1,052	4,802	5,410	7,551	7,883	-
YoY %	-77.84%	-304.18%	-78.09%	-11.24%	-28.35%	-4.21%	-	-
Horiz. %	-48.46%	-27.25%	13.35%	60.92%	68.63%	95.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	54.14%	34.61%	29.29%	22.54%	26.63%	-
YoY %	-	-	56.43%	18.16%	29.95%	-15.36%	-	-
Horiz. %	-	-	203.30%	129.97%	109.99%	84.64%	100.00%	-
Total Cost	86,702	91,525	102,345	110,776	116,086	117,024	117,639	-18.36%
YoY %	-5.27%	-10.57%	-7.61%	-4.57%	-0.80%	-0.52%	-	-
Horiz. %	73.70%	77.80%	87.00%	94.17%	98.68%	99.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	81,278	82,423	83,728	87,077	86,605	85,809	84,098	-2.24%
YoY %	-1.39%	-1.56%	-3.85%	0.55%	0.93%	2.03%	-	-
Horiz. %	96.65%	98.01%	99.56%	103.54%	102.98%	102.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	3,956	3,956	3,956	5,061	3,082	3,082	3,082	18.05%
YoY %	0.00%	0.00%	-21.83%	64.21%	0.00%	0.00%	-	-
Horiz. %	128.36%	128.36%	128.36%	164.21%	100.00%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	376.13%	105.40%	56.97%	40.82%	39.10%	-
YoY %	0.00%	0.00%	256.86%	85.01%	39.56%	4.40%	-	-
Horiz. %	0.00%	0.00%	961.97%	269.57%	145.70%	104.40%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	81,278	82,423	83,728	87,077	86,605	85,809	84,098	-2.24%
YoY %	-1.39%	-1.56%	-3.85%	0.55%	0.93%	2.03%	-	-
Horiz. %	96.65%	98.01%	99.56%	103.54%	102.98%	102.03%	100.00%	-
NOSH	66,080	65,939	65,928	65,967	66,111	66,006	44,030	30.98%
YoY %	0.21%	0.02%	-0.06%	-0.22%	0.16%	49.91%	-	-
Horiz. %	150.08%	149.76%	149.73%	149.82%	150.15%	149.91%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	-4.61%	-2.40%	1.02%	4.15%	4.45%	6.06%	6.28%	-
YoY %	-92.08%	-335.29%	-75.42%	-6.74%	-26.57%	-3.50%	-	-
Horiz. %	-73.41%	-38.22%	16.24%	66.08%	70.86%	96.50%	100.00%	-
ROE	-4.70%	-2.61%	1.26%	5.51%	6.25%	8.80%	9.37%	-
YoY %	-80.08%	-307.14%	-77.13%	-11.84%	-28.98%	-6.08%	-	-
Horiz. %	-50.16%	-27.85%	13.45%	58.80%	66.70%	93.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	125.43	135.54	156.83	175.20	183.78	188.73	285.08	-42.06%
YoY %	-7.46%	-13.58%	-10.49%	-4.67%	-2.62%	-33.80%	-	-
Horiz. %	44.00%	47.54%	55.01%	61.46%	64.47%	66.20%	100.00%	-
EPS	-5.78	-3.26	1.60	7.28	8.18	11.44	17.90	-
YoY %	-77.30%	-303.75%	-78.02%	-11.00%	-28.50%	-36.09%	-	-
Horiz. %	-32.29%	-18.21%	8.94%	40.67%	45.70%	63.91%	100.00%	-
DPS	6.00	6.00	6.00	7.67	4.66	4.67	7.00	-9.74%
YoY %	0.00%	0.00%	-21.77%	64.59%	-0.21%	-33.29%	-	-
Horiz. %	85.71%	85.71%	85.71%	109.57%	66.57%	66.71%	100.00%	-
NAPS	1.23	1.25	1.27	1.32	1.31	1.30	1.91	-25.36%
YoY %	-1.60%	-1.57%	-3.79%	0.76%	0.77%	-31.94%	-	-
Horiz. %	64.40%	65.45%	66.49%	69.11%	68.59%	68.06%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 65,967
RPS	26.70	28.79	33.30	37.23	39.13	40.12	40.43	-24.10%
YoY %	-7.26%	-13.54%	-10.56%	-4.86%	-2.47%	-0.77%	-	-
Horiz. %	66.04%	71.21%	82.36%	92.09%	96.78%	99.23%	100.00%	-
EPS	-1.23	-0.69	0.34	1.55	1.74	2.43	2.54	-
YoY %	-78.26%	-302.94%	-78.06%	-10.92%	-28.40%	-4.33%	-	-
Horiz. %	-48.43%	-27.17%	13.39%	61.02%	68.50%	95.67%	100.00%	-
DPS	1.27	1.27	1.27	1.63	0.99	0.99	0.99	18.00%
YoY %	0.00%	0.00%	-22.09%	64.65%	0.00%	0.00%	-	-
Horiz. %	128.28%	128.28%	128.28%	164.65%	100.00%	100.00%	100.00%	-
NAPS	0.2618	0.2655	0.2697	0.2805	0.2789	0.2764	0.2709	-2.24%
YoY %	-1.39%	-1.56%	-3.85%	0.57%	0.90%	2.03%	-	-
Horiz. %	96.64%	98.01%	99.56%	103.54%	102.95%	102.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.61	0.65	0.76	0.80	0.80	0.82	1.25	-
P/RPS	0.49	0.48	0.48	0.46	0.44	0.43	0.44	7.41%
YoY %	2.08%	0.00%	4.35%	4.55%	2.33%	-2.27%	-	-
Horiz. %	111.36%	109.09%	109.09%	104.55%	100.00%	97.73%	100.00%	-
P/EPS	-10.55	-19.95	47.63	10.99	9.78	7.17	6.98	-
YoY %	47.12%	-141.89%	333.39%	12.37%	36.40%	2.72%	-	-
Horiz. %	-151.15%	-285.82%	682.38%	157.45%	140.11%	102.72%	100.00%	-
EY	-9.48	-5.01	2.10	9.10	10.23	13.95	14.32	-
YoY %	-89.22%	-338.57%	-76.92%	-11.05%	-26.67%	-2.58%	-	-
Horiz. %	-66.20%	-34.99%	14.66%	63.55%	71.44%	97.42%	100.00%	-
DY	9.84	9.23	7.89	9.59	5.83	5.69	5.60	45.46%
YoY %	6.61%	16.98%	-17.73%	64.49%	2.46%	1.61%	-	-
Horiz. %	175.71%	164.82%	140.89%	171.25%	104.11%	101.61%	100.00%	-
P/NAPS	0.50	0.52	0.60	0.61	0.61	0.63	0.65	-16.00%
YoY %	-3.85%	-13.33%	-1.64%	0.00%	-3.17%	-3.08%	-	-
Horiz. %	76.92%	80.00%	92.31%	93.85%	93.85%	96.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	28/11/07	28/08/07	29/05/07	09/03/07	27/11/06	29/08/06	-
Price	0.87	0.62	0.74	0.80	0.78	0.83	0.85	-
P/RPS	0.69	0.46	0.47	0.46	0.42	0.44	0.30	73.97%
YoY %	50.00%	-2.13%	2.17%	9.52%	-4.55%	46.67%	-	-
Horiz. %	230.00%	153.33%	156.67%	153.33%	140.00%	146.67%	100.00%	-
P/EPS	-15.05	-19.03	46.38	10.99	9.53	7.26	4.75	-
YoY %	20.91%	-141.03%	322.02%	15.32%	31.27%	52.84%	-	-
Horiz. %	-316.84%	-400.63%	976.42%	231.37%	200.63%	152.84%	100.00%	-
EY	-6.64	-5.25	2.16	9.10	10.49	13.78	21.06	-
YoY %	-26.48%	-343.06%	-76.26%	-13.25%	-23.88%	-34.57%	-	-
Horiz. %	-31.53%	-24.93%	10.26%	43.21%	49.81%	65.43%	100.00%	-
DY	6.90	9.68	8.11	9.59	5.98	5.63	8.24	-11.13%
YoY %	-28.72%	19.36%	-15.43%	60.37%	6.22%	-31.67%	-	-
Horiz. %	83.74%	117.48%	98.42%	116.38%	72.57%	68.33%	100.00%	-
P/NAPS	0.71	0.50	0.58	0.61	0.60	0.64	0.45	35.41%
YoY %	42.00%	-13.79%	-4.92%	1.67%	-6.25%	42.22%	-	-
Horiz. %	157.78%	111.11%	128.89%	135.56%	133.33%	142.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos