[ABLEGLOB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.87%
YoY- -11.54%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 83,728 87,940 121,440 128,477 119,926 111,612 121,768 -22.14%
PBT -1,620 6,280 7,592 8,930 9,094 7,508 11,230 -
Tax -792 -3,008 -2,228 -2,193 -2,790 -1,804 -2,965 -58.62%
NP -2,412 3,272 5,364 6,737 6,304 5,704 8,265 -
-
NP to SH -2,412 3,272 5,364 6,737 6,304 5,704 8,265 -
-
Tax Rate - 47.90% 29.35% 24.56% 30.68% 24.03% 26.40% -
Total Cost 86,140 84,668 116,076 121,740 113,622 105,908 113,503 -16.84%
-
Net Worth 83,695 87,077 67,240 85,755 83,965 84,503 83,111 0.46%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,954 7,916 3,592 6,156 6,154 - 2,198 48.07%
Div Payout % 0.00% 241.94% 66.98% 91.38% 97.63% - 26.60% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 83,695 87,077 67,240 85,755 83,965 84,503 83,111 0.46%
NOSH 65,901 65,967 51,328 65,966 43,960 44,012 43,974 31.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -2.88% 3.72% 4.42% 5.24% 5.26% 5.11% 6.79% -
ROE -2.88% 3.76% 7.98% 7.86% 7.51% 6.75% 9.94% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 127.05 133.31 236.59 194.76 272.80 253.59 276.91 -40.59%
EPS -3.66 4.96 8.13 10.21 14.34 12.96 18.79 -
DPS 6.00 12.00 7.00 9.33 14.00 0.00 5.00 12.96%
NAPS 1.27 1.32 1.31 1.30 1.91 1.92 1.89 -23.33%
Adjusted Per Share Value based on latest NOSH - 66,006
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.23 28.60 39.50 41.79 39.01 36.30 39.61 -22.16%
EPS -0.78 1.06 1.74 2.19 2.05 1.86 2.69 -
DPS 1.29 2.57 1.17 2.00 2.00 0.00 0.72 47.67%
NAPS 0.2722 0.2832 0.2187 0.2789 0.2731 0.2749 0.2703 0.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.76 0.80 0.80 0.82 1.25 1.25 1.06 -
P/RPS 0.60 0.60 0.34 0.42 0.46 0.49 0.38 35.70%
P/EPS -20.77 16.13 7.66 8.03 8.72 9.65 5.64 -
EY -4.82 6.20 13.06 12.46 11.47 10.37 17.73 -
DY 7.89 15.00 8.75 11.38 11.20 0.00 4.72 40.98%
P/NAPS 0.60 0.61 0.61 0.63 0.65 0.65 0.56 4.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 09/03/07 27/11/06 29/08/06 25/05/06 23/02/06 -
Price 0.74 0.80 0.78 0.83 0.85 1.20 1.18 -
P/RPS 0.58 0.60 0.33 0.43 0.31 0.47 0.43 22.14%
P/EPS -20.22 16.13 7.46 8.13 5.93 9.26 6.28 -
EY -4.95 6.20 13.40 12.31 16.87 10.80 15.93 -
DY 8.11 15.00 8.97 11.24 16.47 0.00 4.24 54.27%
P/NAPS 0.58 0.61 0.60 0.64 0.45 0.63 0.62 -4.36%

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