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

Stock
[ABLEGRP] ABLEGROUP BERHAD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -1.23%
YoY- 53.17%
Quarter Report
Latest QR
Upcoming QR
ABLEGRP's Result
ABLEGRP's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 48,456 7,853 7,877 12,779 16,750 43,036 113,506 -12.27%
PBT -11,442 -9,354 -18,126 -18,006 -38,447 -17,203 11,087 -
Tax -3,747 0 0 0 0 10,440 -414 40.35%
NP -15,189 -9,354 -18,126 -18,006 -38,447 -6,763 10,673 -
-
NP to SH -15,189 -9,354 -18,126 -18,006 -38,447 -16,815 10,673 -
-
Tax Rate - - - - - - 3.73% -
Total Cost 63,645 17,207 26,003 30,785 55,197 49,799 102,833 -7.11%
-
Net Worth 134,746 -33,448 -11,480 6,603 27,275 61,566 78,361 8.69%
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 134,746 -33,448 -11,480 6,603 27,275 61,566 78,361 8.69%
NOSH 154,880 44,010 44,018 44,022 43,991 39,978 39,980 23.16%
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 -31.35% -119.11% -230.11% -140.90% -229.53% -15.71% 9.40% -
ROE -11.27% 0.00% 0.00% -272.68% -140.96% -27.31% 13.62% -
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 31.29 17.84 17.89 29.03 38.08 107.65 283.90 -28.77%
EPS -9.81 -21.25 -41.18 -40.90 -87.40 -42.06 26.70 -
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 18.36 2.98 2.98 4.84 6.35 16.31 43.01 -12.27%
EPS -5.76 -3.54 -6.87 -6.82 -14.57 -6.37 4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5106 -0.1267 -0.0435 0.025 0.1034 0.2333 0.2969 8.70%
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 5.37 5.21 4.08 5.44 3.68 5.06 2.82 10.41%
P/EPS -17.13 -4.38 -1.77 -3.86 -1.60 -12.96 29.97 -
EY -5.84 -22.85 -56.41 -25.89 -62.43 -7.72 3.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.00 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 3.87 5.88 3.35 2.82 4.07 4.53 1.95 11.12%
P/EPS -12.34 -4.94 -1.46 -2.00 -1.77 -11.60 20.79 -
EY -8.10 -20.24 -68.63 -49.88 -56.38 -8.62 4.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.00 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