[ABLEGRP] YoY TTM Result on 30-Jun-2004 [#4]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 1.64%
YoY- -13.57%
View:
Show?
TTM Result
31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 26,457 8,297 7,681 10,537 14,790 24,177 89,610 -19.87%
PBT -21,095 -15,008 -15,096 -19,950 -17,567 -38,964 -4,968 30.02%
Tax -2,104 0 0 0 0 0 10,027 -
NP -23,199 -15,008 -15,096 -19,950 -17,567 -38,964 5,059 -
-
NP to SH -23,199 -15,008 -15,096 -19,950 -17,567 -38,964 -4,993 32.17%
-
Tax Rate - - - - - - - -
Total Cost 49,656 23,305 22,777 30,487 32,357 63,141 84,551 -9.21%
-
Net Worth 19,690 -29,065 -21,558 -6,601 15,839 36,080 68,409 -20.24%
Dividend
31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 19,690 -29,065 -21,558 -6,601 15,839 36,080 68,409 -20.24%
NOSH 22,895 44,039 43,996 44,010 43,997 44,000 40,005 -9.63%
Ratio Analysis
31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -87.69% -180.88% -196.54% -189.33% -118.78% -161.16% 5.65% -
ROE -117.82% 0.00% 0.00% 0.00% -110.91% -107.99% -7.30% -
Per Share
31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 115.55 18.84 17.46 23.94 33.62 54.95 223.99 -11.32%
EPS -101.32 -34.08 -34.31 -45.33 -39.93 -88.55 -12.48 46.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 -0.66 -0.49 -0.15 0.36 0.82 1.71 -11.73%
Adjusted Per Share Value based on latest NOSH - 44,010
31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.03 3.14 2.91 3.99 5.60 9.16 33.96 -19.86%
EPS -8.79 -5.69 -5.72 -7.56 -6.66 -14.76 -1.89 32.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 -0.1101 -0.0817 -0.025 0.06 0.1367 0.2592 -20.24%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/12/06 30/12/05 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.69 0.60 0.52 0.82 1.58 2.62 4.28 -
P/RPS 1.46 3.18 2.98 3.42 4.70 4.77 1.91 -4.76%
P/EPS -1.67 -1.76 -1.52 -1.81 -3.96 -2.96 -34.29 -42.23%
EY -59.95 -56.80 -65.98 -55.28 -25.27 -33.80 -2.92 73.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.00 0.00 0.00 4.39 3.20 2.50 -4.23%
Price Multiplier on Announcement Date
31/12/06 31/12/05 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/02/07 27/02/06 29/08/05 27/08/04 29/08/03 29/08/02 30/08/01 -
Price 1.56 0.82 0.50 0.60 1.90 2.35 6.20 -
P/RPS 1.35 4.35 2.86 2.51 5.65 4.28 2.77 -12.23%
P/EPS -1.54 -2.41 -1.46 -1.32 -4.76 -2.65 -49.68 -46.78%
EY -64.95 -41.56 -68.62 -75.55 -21.01 -37.68 -2.01 87.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.00 0.00 0.00 5.28 2.87 3.63 -11.87%

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