[ABLEGLOB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 44.7%
YoY- 8.81%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 96,358 59,963 27,903 121,768 93,913 56,571 27,344 131.39%
PBT 6,698 4,547 1,877 11,230 8,323 5,176 2,264 105.94%
Tax -1,645 -1,395 -451 -2,965 -2,611 -1,697 -667 82.44%
NP 5,053 3,152 1,426 8,265 5,712 3,479 1,597 115.37%
-
NP to SH 5,053 3,152 1,426 8,265 5,712 3,479 1,597 115.37%
-
Tax Rate 24.56% 30.68% 24.03% 26.40% 31.37% 32.79% 29.46% -
Total Cost 91,305 56,811 26,477 113,503 88,201 53,092 25,747 132.36%
-
Net Worth 85,755 83,965 84,503 83,111 80,909 78,288 78,750 5.84%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,617 3,077 - 2,198 2,198 2,199 - -
Div Payout % 91.38% 97.63% - 26.60% 38.49% 63.21% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 85,755 83,965 84,503 83,111 80,909 78,288 78,750 5.84%
NOSH 65,966 43,960 44,012 43,974 43,972 43,982 43,994 30.97%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.24% 5.26% 5.11% 6.79% 6.08% 6.15% 5.84% -
ROE 5.89% 3.75% 1.69% 9.94% 7.06% 4.44% 2.03% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 146.07 136.40 63.40 276.91 213.57 128.62 62.15 76.68%
EPS 7.66 7.17 3.24 18.79 12.99 7.91 3.63 64.44%
DPS 7.00 7.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.30 1.91 1.92 1.89 1.84 1.78 1.79 -19.18%
Adjusted Per Share Value based on latest NOSH - 43,978
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.04 19.31 8.99 39.22 30.25 18.22 8.81 131.36%
EPS 1.63 1.02 0.46 2.66 1.84 1.12 0.51 116.82%
DPS 1.49 0.99 0.00 0.71 0.71 0.71 0.00 -
NAPS 0.2762 0.2704 0.2722 0.2677 0.2606 0.2522 0.2536 5.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.82 1.25 1.25 1.06 1.14 1.07 1.14 -
P/RPS 0.56 0.92 1.97 0.38 0.53 0.83 1.83 -54.55%
P/EPS 10.70 17.43 38.58 5.64 8.78 13.53 31.40 -51.18%
EY 9.34 5.74 2.59 17.73 11.39 7.39 3.18 104.95%
DY 8.54 5.60 0.00 4.72 4.39 4.67 0.00 -
P/NAPS 0.63 0.65 0.65 0.56 0.62 0.60 0.64 -1.04%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 25/05/06 23/02/06 25/11/05 25/08/05 24/05/05 -
Price 0.83 0.85 1.20 1.18 1.15 1.13 1.11 -
P/RPS 0.57 0.62 1.89 0.43 0.54 0.88 1.79 -53.33%
P/EPS 10.84 11.85 37.04 6.28 8.85 14.29 30.58 -49.88%
EY 9.23 8.44 2.70 15.93 11.30 7.00 3.27 99.60%
DY 8.43 8.24 0.00 4.24 4.35 4.42 0.00 -
P/NAPS 0.64 0.45 0.63 0.62 0.63 0.63 0.62 2.13%

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