[ABLEGLOB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 23.72%
YoY- -26.15%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 109,376 97,361 94,218 82,868 77,268 88,309 88,132 15.46%
PBT 9,056 11,059 11,973 8,664 6,532 11,467 12,029 -17.22%
Tax -2,668 -3,463 -3,657 -2,790 -1,784 -3,111 -2,920 -5.83%
NP 6,388 7,596 8,316 5,874 4,748 8,356 9,109 -21.04%
-
NP to SH 6,388 7,596 8,316 5,874 4,748 8,356 9,109 -21.04%
-
Tax Rate 29.46% 31.31% 30.54% 32.20% 27.31% 27.13% 24.27% -
Total Cost 102,988 89,765 85,902 76,994 72,520 79,953 79,022 19.29%
-
Net Worth 78,750 76,965 76,093 72,545 70,780 60,423 59,105 21.06%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - 5,335 -
Div Payout % - - - - - - 58.57% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 78,750 76,965 76,093 72,545 70,780 60,423 59,105 21.06%
NOSH 43,994 43,980 43,984 43,967 43,962 38,242 36,711 12.81%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.84% 7.80% 8.83% 7.09% 6.14% 9.46% 10.34% -
ROE 8.11% 9.87% 10.93% 8.10% 6.71% 13.83% 15.41% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 248.61 221.37 214.21 188.48 175.76 230.92 240.07 2.35%
EPS 14.52 17.27 18.91 13.36 10.80 21.85 24.81 -30.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.53 -
NAPS 1.79 1.75 1.73 1.65 1.61 1.58 1.61 7.31%
Adjusted Per Share Value based on latest NOSH - 43,969
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.23 31.36 30.35 26.69 24.89 28.44 28.39 15.46%
EPS 2.06 2.45 2.68 1.89 1.53 2.69 2.93 -20.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.72 -
NAPS 0.2536 0.2479 0.2451 0.2337 0.228 0.1946 0.1904 21.03%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 1.14 1.22 1.12 1.19 1.46 1.52 0.00 -
P/RPS 0.46 0.55 0.52 0.63 0.83 0.66 0.00 -
P/EPS 7.85 7.06 5.92 8.91 13.52 6.96 0.00 -
EY 12.74 14.16 16.88 11.23 7.40 14.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.65 0.72 0.91 0.96 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 28/02/05 25/11/04 19/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.11 1.21 1.12 1.17 1.17 1.57 1.65 -
P/RPS 0.45 0.55 0.52 0.62 0.67 0.68 0.69 -24.77%
P/EPS 7.64 7.01 5.92 8.76 10.83 7.19 6.65 9.68%
EY 13.08 14.27 16.88 11.42 9.23 13.92 15.04 -8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.81 -
P/NAPS 0.62 0.69 0.65 0.71 0.73 0.99 1.02 -28.22%

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