[ABLEGLOB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 8.92%
YoY- 18.45%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 111,612 121,768 125,217 113,142 109,376 97,361 94,218 11.96%
PBT 7,508 11,230 11,097 10,352 9,056 11,059 11,973 -26.75%
Tax -1,804 -2,965 -3,481 -3,394 -2,668 -3,463 -3,657 -37.59%
NP 5,704 8,265 7,616 6,958 6,388 7,596 8,316 -22.24%
-
NP to SH 5,704 8,265 7,616 6,958 6,388 7,596 8,316 -22.24%
-
Tax Rate 24.03% 26.40% 31.37% 32.79% 29.46% 31.31% 30.54% -
Total Cost 105,908 113,503 117,601 106,184 102,988 89,765 85,902 14.99%
-
Net Worth 84,503 83,111 80,909 78,288 78,750 76,965 76,093 7.24%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,198 2,931 4,398 - - - -
Div Payout % - 26.60% 38.49% 63.21% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 84,503 83,111 80,909 78,288 78,750 76,965 76,093 7.24%
NOSH 44,012 43,974 43,972 43,982 43,994 43,980 43,984 0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.11% 6.79% 6.08% 6.15% 5.84% 7.80% 8.83% -
ROE 6.75% 9.94% 9.41% 8.89% 8.11% 9.87% 10.93% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 253.59 276.91 284.76 257.24 248.61 221.37 214.21 11.91%
EPS 12.96 18.79 17.32 15.82 14.52 17.27 18.91 -22.28%
DPS 0.00 5.00 6.67 10.00 0.00 0.00 0.00 -
NAPS 1.92 1.89 1.84 1.78 1.79 1.75 1.73 7.20%
Adjusted Per Share Value based on latest NOSH - 43,971
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 36.30 39.61 40.73 36.80 35.57 31.67 30.64 11.97%
EPS 1.86 2.69 2.48 2.26 2.08 2.47 2.70 -22.01%
DPS 0.00 0.72 0.95 1.43 0.00 0.00 0.00 -
NAPS 0.2749 0.2703 0.2632 0.2546 0.2561 0.2503 0.2475 7.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.25 1.06 1.14 1.07 1.14 1.22 1.12 -
P/RPS 0.49 0.38 0.40 0.42 0.46 0.55 0.52 -3.88%
P/EPS 9.65 5.64 6.58 6.76 7.85 7.06 5.92 38.54%
EY 10.37 17.73 15.19 14.79 12.74 14.16 16.88 -27.75%
DY 0.00 4.72 5.85 9.35 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.62 0.60 0.64 0.70 0.65 0.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 23/02/06 25/11/05 25/08/05 24/05/05 28/02/05 25/11/04 -
Price 1.20 1.18 1.15 1.13 1.11 1.21 1.12 -
P/RPS 0.47 0.43 0.40 0.44 0.45 0.55 0.52 -6.52%
P/EPS 9.26 6.28 6.64 7.14 7.64 7.01 5.92 34.78%
EY 10.80 15.93 15.06 14.00 13.08 14.27 16.88 -25.76%
DY 0.00 4.24 5.80 8.85 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.63 0.63 0.62 0.69 0.65 -2.06%

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