[ABLEGRP] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -110.75%
YoY- -7.03%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 26,242 7,852 2,994 5,654 7,665 15,092 61,666 -12.31%
PBT 5,072 -9,348 -4,861 -6,685 -6,246 -6,763 5,472 -1.16%
Tax -1,643 0 0 0 0 6,763 -413 23.67%
NP 3,429 -9,348 -4,861 -6,685 -6,246 0 5,059 -5.80%
-
NP to SH 3,429 -9,348 -4,861 -6,685 -6,246 -6,763 5,059 -5.80%
-
Tax Rate 32.39% - - - - - 7.55% -
Total Cost 22,813 17,200 7,855 12,339 13,911 15,092 56,607 -13.05%
-
Net Worth 134,379 -33,432 -11,472 6,601 27,271 61,590 78,384 8.64%
Dividend
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 134,379 -33,432 -11,472 6,601 27,271 61,590 78,384 8.64%
NOSH 154,459 43,990 43,990 44,009 43,985 39,994 39,992 23.11%
Ratio Analysis
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.07% -119.05% -162.36% -118.23% -81.49% 0.00% 8.20% -
ROE 2.55% 0.00% 0.00% -101.27% -22.90% -10.98% 6.45% -
Per Share
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.99 17.85 6.81 12.85 17.43 37.74 154.20 -28.78%
EPS 2.22 -21.25 -11.05 -15.19 -14.20 -16.91 12.65 -23.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 -0.76 -0.2608 0.15 0.62 1.54 1.96 -11.74%
Adjusted Per Share Value based on latest NOSH - 44,022
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.94 2.98 1.13 2.14 2.90 5.72 23.37 -12.32%
EPS 1.30 -3.54 -1.84 -2.53 -2.37 -2.56 1.92 -5.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5092 -0.1267 -0.0435 0.025 0.1033 0.2334 0.297 8.64%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.68 0.93 0.73 1.58 1.40 5.45 8.00 -
P/RPS 9.89 0.00 10.73 12.30 8.03 14.44 5.19 10.43%
P/EPS 75.68 0.00 -6.61 -10.40 -9.86 -32.23 63.24 2.80%
EY 1.32 0.00 -15.14 -9.61 -10.14 -3.10 1.58 -2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.11 0.00 10.53 2.26 3.54 4.08 -10.88%
Price Multiplier on Announcement Date
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/08/07 24/08/06 23/02/05 21/04/04 24/02/03 26/02/02 27/02/01 -
Price 1.21 1.05 0.60 0.82 1.55 4.88 5.55 -
P/RPS 7.12 0.00 8.82 6.38 8.89 12.93 3.60 11.06%
P/EPS 54.50 0.00 -5.43 -5.40 -10.92 -28.86 43.87 3.39%
EY 1.83 0.00 -18.42 -18.52 -9.16 -3.47 2.28 -3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.25 0.00 5.47 2.50 3.17 2.83 -10.36%

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