[ABLEGRP] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 84.0%
YoY- -1.73%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 31/03/05 31/03/04 31/03/03 CAGR
Revenue 46,293 43,991 2,308 2,110 5,329 8,554 11,532 28.70%
PBT 3,804 9,560 162 -2,527 -6,917 -11,500 -8,785 -
Tax -1,543 -3,076 -59 0 0 0 0 -
NP 2,261 6,484 103 -2,527 -6,917 -11,500 -8,785 -
-
NP to SH 2,261 6,484 103 -2,527 -6,917 -11,500 -8,785 -
-
Tax Rate 40.56% 32.18% 36.42% - - - - -
Total Cost 44,032 37,507 2,205 4,637 12,246 20,054 20,317 15.07%
-
Net Worth 161,057 137,726 509,850 -26,854 -13,640 1,759 24,634 40.63%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 161,057 137,726 509,850 -26,854 -13,640 1,759 24,634 40.63%
NOSH 154,863 154,749 257,500 44,024 44,001 43,993 43,990 25.67%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.88% 14.74% 4.46% -119.76% -129.80% -134.44% -76.18% -
ROE 1.40% 4.71% 0.02% 0.00% 0.00% -653.50% -35.66% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 31/03/05 31/03/04 31/03/03 CAGR
RPS 29.89 28.43 0.90 4.79 12.11 19.44 26.21 2.41%
EPS 1.46 4.19 0.04 -5.74 -15.72 -26.14 -19.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.89 1.98 -0.61 -0.31 0.04 0.56 11.89%
Adjusted Per Share Value based on latest NOSH - 44,024
30/09/08 30/09/07 30/09/06 30/09/05 31/03/05 31/03/04 31/03/03 CAGR
RPS 17.54 16.67 0.87 0.80 2.02 3.24 4.37 28.70%
EPS 0.86 2.46 0.04 -0.96 -2.62 -4.36 -3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6103 0.5219 1.932 -0.1018 -0.0517 0.0067 0.0933 40.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 31/03/05 31/03/04 31/03/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 31/03/05 31/03/04 31/03/03 -
Price 0.31 1.19 1.08 0.45 0.50 0.82 1.38 -
P/RPS 1.04 4.19 120.49 0.00 4.13 4.22 5.26 -25.49%
P/EPS 21.23 28.40 2,700.00 0.00 -3.18 -3.14 -6.91 -
EY 4.71 3.52 0.04 0.00 -31.44 -31.88 -14.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.34 0.55 0.00 0.00 20.50 2.46 -31.75%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 31/03/05 31/03/04 31/03/03 CAGR
Date 14/11/08 15/11/07 30/11/06 30/11/05 26/05/05 21/04/04 30/05/03 -
Price 0.19 1.30 1.70 0.50 0.40 0.82 1.42 -
P/RPS 0.64 4.57 189.67 0.00 3.30 4.22 5.42 -32.15%
P/EPS 13.01 31.03 4,250.00 0.00 -2.54 -3.14 -7.11 -
EY 7.68 3.22 0.02 0.00 -39.30 -31.88 -14.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 1.46 0.86 0.00 0.00 20.50 2.54 -38.16%

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