[ABLEGLOB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 82,868 77,268 88,309 88,132 80,102 0 18,451 172.46%
PBT 8,664 6,532 11,467 12,029 10,474 0 15,920 -33.36%
Tax -2,790 -1,784 -3,111 -2,920 -2,520 0 -184 513.63%
NP 5,874 4,748 8,356 9,109 7,954 0 15,736 -48.18%
-
NP to SH 5,874 4,748 8,356 9,109 7,954 0 15,736 -48.18%
-
Tax Rate 32.20% 27.31% 27.13% 24.27% 24.06% - 1.16% -
Total Cost 76,994 72,520 79,953 79,022 72,148 0 2,715 831.84%
-
Net Worth 72,545 70,780 60,423 59,105 60,224 0 14,161 197.46%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 5,335 - - - -
Div Payout % - - - 58.57% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 72,545 70,780 60,423 59,105 60,224 0 14,161 197.46%
NOSH 43,967 43,962 38,242 36,711 36,722 9,255 9,255 182.86%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.09% 6.14% 9.46% 10.34% 9.93% 0.00% 85.29% -
ROE 8.10% 6.71% 13.83% 15.41% 13.21% 0.00% 111.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 188.48 175.76 230.92 240.07 218.13 0.00 199.34 -3.66%
EPS 13.36 10.80 21.85 24.81 21.66 0.00 170.01 -81.68%
DPS 0.00 0.00 0.00 14.53 0.00 0.00 0.00 -
NAPS 1.65 1.61 1.58 1.61 1.64 0.00 1.53 5.16%
Adjusted Per Share Value based on latest NOSH - 36,743
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.69 24.89 28.44 28.39 25.80 0.00 5.94 172.54%
EPS 1.89 1.53 2.69 2.93 2.56 0.00 5.07 -48.23%
DPS 0.00 0.00 0.00 1.72 0.00 0.00 0.00 -
NAPS 0.2337 0.228 0.1946 0.1904 0.194 0.00 0.0456 197.55%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 - - - - -
Price 1.19 1.46 1.52 0.00 0.00 0.00 0.00 -
P/RPS 0.63 0.83 0.66 0.00 0.00 0.00 0.00 -
P/EPS 8.91 13.52 6.96 0.00 0.00 0.00 0.00 -
EY 11.23 7.40 14.38 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.91 0.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 31/05/04 27/02/04 28/11/03 28/10/03 - - -
Price 1.17 1.17 1.57 1.65 0.00 0.00 0.00 -
P/RPS 0.62 0.67 0.68 0.69 0.00 0.00 0.00 -
P/EPS 8.76 10.83 7.19 6.65 0.00 0.00 0.00 -
EY 11.42 9.23 13.92 15.04 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 8.81 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.99 1.02 0.00 0.00 0.00 -

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