[ABLEGRP] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -117.21%
YoY- 30.26%
View:
Show?
Annualized Quarter Result
31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 3,609 7,685 12,900 14,789 24,901 90,078 113,051 -46.49%
PBT -4,766 -15,792 -20,084 -25,442 -36,483 -5,081 13,531 -
Tax 0 0 0 0 36,483 5,081 -8,339 -
NP -4,766 -15,792 -20,084 -25,442 0 0 5,192 -
-
NP to SH -4,766 -15,792 -20,084 -25,442 -36,483 -5,094 5,192 -
-
Tax Rate - - - - - - 61.63% -
Total Cost 8,375 23,477 32,984 40,231 24,901 90,078 107,859 -37.12%
-
Net Worth -29,044 -24,199 -6,600 13,638 32,799 68,413 73,573 -
Dividend
31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth -29,044 -24,199 -6,600 13,638 32,799 68,413 73,573 -
NOSH 44,007 43,998 44,003 43,994 39,998 40,008 39,985 1.75%
Ratio Analysis
31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -132.06% -205.49% -155.69% -172.03% 0.00% 0.00% 4.59% -
ROE 0.00% 0.00% 0.00% -186.55% -111.23% -7.45% 7.06% -
Per Share
31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.20 17.47 29.32 33.62 62.25 225.15 282.73 -47.42%
EPS -10.83 -35.89 -45.65 -57.82 -91.21 -12.74 12.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.66 -0.55 -0.15 0.31 0.82 1.71 1.84 -
Adjusted Per Share Value based on latest NOSH - 43,997
31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.37 2.91 4.89 5.60 9.44 34.13 42.84 -46.48%
EPS -1.81 -5.98 -7.61 -9.64 -13.82 -1.93 1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1101 -0.0917 -0.025 0.0517 0.1243 0.2592 0.2788 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/12/05 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.60 0.52 0.82 1.58 2.62 4.28 11.25 -
P/RPS 0.00 2.98 2.80 4.70 4.21 1.90 3.98 -
P/EPS 0.00 -1.45 -1.80 -2.73 -2.87 -33.61 86.64 -
EY 0.00 -69.02 -55.66 -36.60 -34.81 -2.97 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 5.10 3.20 2.50 6.11 -
Price Multiplier on Announcement Date
31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/02/06 29/08/05 27/08/04 29/08/03 29/08/02 30/08/01 30/08/00 -
Price 0.82 0.50 0.60 1.90 2.35 6.20 10.50 -
P/RPS 0.00 2.86 2.05 5.65 3.77 2.75 3.71 -
P/EPS 0.00 -1.39 -1.31 -3.29 -2.58 -48.69 80.86 -
EY 0.00 -71.78 -76.07 -30.44 -38.81 -2.05 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 6.13 2.87 3.63 5.71 -

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