[ABLEGRP] YoY TTM Result on 30-Sep-2009 [#3]

Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -17.92%
YoY- -66.49%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 11,932 33,609 53,320 57,185 63,461 63,897 8,051 6.77%
PBT -44,351 -58,160 -23,817 4,501 13,266 -7,203 -6,577 37.41%
Tax -2,272 0 23 -974 -2,741 -5,121 -59 83.66%
NP -46,623 -58,160 -23,794 3,527 10,525 -12,324 -6,636 38.35%
-
NP to SH -46,623 -58,160 -23,794 3,527 10,525 -12,324 -6,636 38.35%
-
Tax Rate - - - 21.64% 20.66% - - -
Total Cost 58,555 91,769 77,114 53,658 52,936 76,221 14,687 25.89%
-
Net Worth 50,379 86,765 129,977 165,436 166,399 138,062 540,257 -32.63%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 50,379 86,765 129,977 165,436 166,399 138,062 540,257 -32.63%
NOSH 265,157 154,937 154,735 153,181 160,000 155,126 272,857 -0.47%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -390.74% -173.05% -44.62% 6.17% 16.58% -19.29% -82.42% -
ROE -92.54% -67.03% -18.31% 2.13% 6.33% -8.93% -1.23% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.50 21.69 34.46 37.33 39.66 41.19 2.95 7.28%
EPS -17.58 -37.54 -15.38 2.30 6.58 -7.94 -2.43 39.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.56 0.84 1.08 1.04 0.89 1.98 -32.31%
Adjusted Per Share Value based on latest NOSH - 153,181
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.52 12.74 20.20 21.67 24.05 24.21 3.05 6.76%
EPS -17.67 -22.04 -9.02 1.34 3.99 -4.67 -2.51 38.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1909 0.3288 0.4925 0.6269 0.6305 0.5232 2.0472 -32.63%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.10 0.12 0.17 0.40 0.31 1.19 1.08 -
P/RPS 2.22 0.55 0.49 1.07 0.78 2.89 36.60 -37.29%
P/EPS -0.57 -0.32 -1.11 17.37 4.71 -14.98 -44.41 -51.58%
EY -175.83 -312.81 -90.45 5.76 21.22 -6.68 -2.25 106.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.21 0.20 0.37 0.30 1.34 0.55 -0.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 30/11/11 15/11/10 13/11/09 14/11/08 15/11/07 30/11/06 -
Price 0.12 0.16 0.20 0.40 0.19 1.30 1.70 -
P/RPS 2.67 0.74 0.58 1.07 0.48 3.16 57.61 -40.03%
P/EPS -0.68 -0.43 -1.30 17.37 2.89 -16.36 -69.90 -53.76%
EY -146.53 -234.61 -76.89 5.76 34.62 -6.11 -1.43 116.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.29 0.24 0.37 0.18 1.46 0.86 -5.05%

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