[ABLEGRP] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 52.85%
YoY- 50.98%
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 CAGR
Revenue 75,026 61,159 22,214 3,609 7,685 12,900 14,789 34.27%
PBT 10,776 19,022 -16,602 -4,766 -15,792 -20,084 -25,442 -
Tax -2,517 -4,274 -2,104 0 0 0 0 -
NP 8,259 14,748 -18,706 -4,766 -15,792 -20,084 -25,442 -
-
NP to SH 8,259 14,748 -18,706 -4,766 -15,792 -20,084 -25,442 -
-
Tax Rate 23.36% 22.47% - - - - - -
Total Cost 66,767 46,411 40,920 8,375 23,477 32,984 40,231 9.63%
-
Net Worth 165,627 145,478 19,690 -29,044 -24,199 -6,600 13,638 57.33%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 165,627 145,478 19,690 -29,044 -24,199 -6,600 13,638 57.33%
NOSH 154,792 154,763 22,895 44,007 43,998 44,003 43,994 25.65%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 11.01% 24.11% -84.21% -132.06% -205.49% -155.69% -172.03% -
ROE 4.99% 10.14% -95.00% 0.00% 0.00% 0.00% -186.55% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 CAGR
RPS 48.47 39.52 97.02 8.20 17.47 29.32 33.62 6.86%
EPS 5.34 9.53 -81.70 -10.83 -35.89 -45.65 -57.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.94 0.86 -0.66 -0.55 -0.15 0.31 25.21%
Adjusted Per Share Value based on latest NOSH - 44,039
31/12/08 31/12/07 31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 CAGR
RPS 28.43 23.18 8.42 1.37 2.91 4.89 5.60 34.29%
EPS 3.13 5.59 -7.09 -1.81 -5.98 -7.61 -9.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6276 0.5513 0.0746 -0.1101 -0.0917 -0.025 0.0517 57.31%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/06/05 30/06/04 30/06/03 -
Price 0.34 0.92 1.69 0.60 0.52 0.82 1.58 -
P/RPS 0.70 2.33 1.74 0.00 2.98 2.80 4.70 -29.22%
P/EPS 6.37 9.65 -2.07 0.00 -1.45 -1.80 -2.73 -
EY 15.69 10.36 -48.34 0.00 -69.02 -55.66 -36.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.98 1.97 0.00 0.00 0.00 5.10 -39.49%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 CAGR
Date 27/02/09 20/02/08 28/02/07 27/02/06 29/08/05 27/08/04 29/08/03 -
Price 0.23 0.72 1.56 0.82 0.50 0.60 1.90 -
P/RPS 0.47 1.82 1.61 0.00 2.86 2.05 5.65 -36.32%
P/EPS 4.31 7.56 -1.91 0.00 -1.39 -1.31 -3.29 -
EY 23.20 13.24 -52.37 0.00 -71.78 -76.07 -30.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.77 1.81 0.00 0.00 0.00 6.13 -45.79%

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