[ABLEGRP] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.86%
YoY- 40.81%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Revenue 39,670 58,000 52,484 7,852 5,988 11,308 15,330 15.74%
PBT -3,594 6,796 10,144 -9,348 -9,722 -13,370 -12,492 -17.43%
Tax 0 -2,466 -3,286 0 0 0 0 -
NP -3,594 4,330 6,858 -9,348 -9,722 -13,370 -12,492 -17.43%
-
NP to SH -3,594 4,330 6,858 -9,348 -9,722 -13,370 -12,492 -17.43%
-
Tax Rate - 36.29% 32.39% - - - - -
Total Cost 43,264 53,670 45,626 17,200 15,710 24,678 27,822 7.02%
-
Net Worth 167,306 153,096 134,379 -33,432 -11,472 6,601 27,271 32.18%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 167,306 153,096 134,379 -33,432 -11,472 6,601 27,271 32.18%
NOSH 154,913 154,642 154,459 43,990 43,990 44,009 43,985 21.36%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -9.06% 7.47% 13.07% -119.05% -162.36% -118.23% -81.49% -
ROE -2.15% 2.83% 5.10% 0.00% 0.00% -202.53% -45.81% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
RPS 25.61 37.51 33.98 17.85 13.61 25.69 34.85 -4.62%
EPS -2.32 2.80 4.44 -21.25 -22.10 -30.38 -28.40 -31.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.99 0.87 -0.76 -0.2608 0.15 0.62 8.91%
Adjusted Per Share Value based on latest NOSH - 44,010
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.03 21.98 19.89 2.98 2.27 4.28 5.81 15.74%
EPS -1.36 1.64 2.60 -3.54 -3.68 -5.07 -4.73 -17.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.634 0.5801 0.5092 -0.1267 -0.0435 0.025 0.1033 32.19%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 31/12/04 31/12/03 31/12/02 -
Price 0.31 0.41 1.68 0.93 0.73 1.58 1.40 -
P/RPS 1.21 1.09 4.94 0.00 5.36 6.15 4.02 -16.86%
P/EPS -13.36 14.64 37.84 0.00 -3.30 -5.20 -4.93 16.57%
EY -7.48 6.83 2.64 0.00 -30.27 -19.23 -20.29 -14.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.41 1.93 1.11 0.00 10.53 2.26 -27.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 CAGR
Date 13/08/09 22/08/08 29/08/07 24/08/06 23/02/05 21/04/04 24/02/03 -
Price 0.38 0.40 1.21 1.05 0.60 0.82 1.55 -
P/RPS 1.48 1.07 3.56 0.00 4.41 3.19 4.45 -15.57%
P/EPS -16.38 14.29 27.25 0.00 -2.71 -2.70 -5.46 18.40%
EY -6.11 7.00 3.67 0.00 -36.83 -37.05 -18.32 -15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 1.39 1.25 0.00 5.47 2.50 -26.09%

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