[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 112.36%
YoY- -8.71%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 56,571 27,344 97,361 70,664 41,434 19,317 88,309 -25.70%
PBT 5,176 2,264 11,059 8,980 4,332 1,633 11,467 -41.18%
Tax -1,697 -667 -3,463 -2,743 -1,395 -446 -3,111 -33.26%
NP 3,479 1,597 7,596 6,237 2,937 1,187 8,356 -44.27%
-
NP to SH 3,479 1,597 7,596 6,237 2,937 1,187 8,356 -44.27%
-
Tax Rate 32.79% 29.46% 31.31% 30.55% 32.20% 27.31% 27.13% -
Total Cost 53,092 25,747 89,765 64,427 38,497 18,130 79,953 -23.90%
-
Net Worth 78,288 78,750 76,965 76,093 72,545 70,780 60,423 18.86%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,199 - - - - - - -
Div Payout % 63.21% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 78,288 78,750 76,965 76,093 72,545 70,780 60,423 18.86%
NOSH 43,982 43,994 43,980 43,984 43,967 43,962 38,242 9.78%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.15% 5.84% 7.80% 8.83% 7.09% 6.14% 9.46% -
ROE 4.44% 2.03% 9.87% 8.20% 4.05% 1.68% 13.83% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 128.62 62.15 221.37 160.66 94.24 43.94 230.92 -32.32%
EPS 7.91 3.63 17.27 14.18 6.68 2.70 21.85 -49.23%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.79 1.75 1.73 1.65 1.61 1.58 8.27%
Adjusted Per Share Value based on latest NOSH - 44,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.22 8.81 31.36 22.76 13.35 6.22 28.44 -25.70%
EPS 1.12 0.51 2.45 2.01 0.95 0.38 2.69 -44.27%
DPS 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2522 0.2536 0.2479 0.2451 0.2337 0.228 0.1946 18.88%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.07 1.14 1.22 1.12 1.19 1.46 1.52 -
P/RPS 0.83 1.83 0.55 0.70 1.26 3.32 0.66 16.52%
P/EPS 13.53 31.40 7.06 7.90 17.81 54.07 6.96 55.82%
EY 7.39 3.18 14.16 12.66 5.61 1.85 14.38 -35.86%
DY 4.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.70 0.65 0.72 0.91 0.96 -26.92%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 24/05/05 28/02/05 25/11/04 19/08/04 31/05/04 27/02/04 -
Price 1.13 1.11 1.21 1.12 1.17 1.17 1.57 -
P/RPS 0.88 1.79 0.55 0.70 1.24 2.66 0.68 18.77%
P/EPS 14.29 30.58 7.01 7.90 17.51 43.33 7.19 58.14%
EY 7.00 3.27 14.27 12.66 5.71 2.31 13.92 -36.78%
DY 4.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.69 0.65 0.71 0.73 0.99 -26.03%

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