[ABLEGLOB] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -60.3%
YoY- -14.04%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 37,342 29,227 27,344 27,227 29,230 22,117 19,317 55.11%
PBT 3,147 2,912 2,264 2,015 4,648 2,699 1,633 54.79%
Tax -914 -1,030 -667 -705 -1,348 -949 -446 61.26%
NP 2,233 1,882 1,597 1,310 3,300 1,750 1,187 52.33%
-
NP to SH 2,233 1,882 1,597 1,310 3,300 1,750 1,187 52.33%
-
Tax Rate 29.04% 35.37% 29.46% 34.99% 29.00% 35.16% 27.31% -
Total Cost 35,109 27,345 25,747 25,917 25,930 20,367 18,130 55.30%
-
Net Worth 80,880 78,270 78,750 77,369 76,120 72,550 70,780 9.29%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 2,198 - - - - - -
Div Payout % - 116.82% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 80,880 78,270 78,750 77,369 76,120 72,550 70,780 9.29%
NOSH 43,956 43,971 43,994 43,959 44,000 43,969 43,962 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.98% 6.44% 5.84% 4.81% 11.29% 7.91% 6.14% -
ROE 2.76% 2.40% 2.03% 1.69% 4.34% 2.41% 1.68% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 84.95 66.47 62.15 61.94 66.43 50.30 43.94 55.12%
EPS 5.08 4.28 3.63 2.98 7.50 3.98 2.70 52.34%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.78 1.79 1.76 1.73 1.65 1.61 9.30%
Adjusted Per Share Value based on latest NOSH - 43,959
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.15 9.51 8.89 8.86 9.51 7.19 6.28 55.20%
EPS 0.73 0.61 0.52 0.43 1.07 0.57 0.39 51.82%
DPS 0.00 0.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2631 0.2546 0.2561 0.2516 0.2476 0.236 0.2302 9.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.14 1.07 1.14 1.22 1.12 1.19 1.46 -
P/RPS 1.34 1.61 1.83 1.97 1.69 2.37 3.32 -45.35%
P/EPS 22.44 25.00 31.40 40.94 14.93 29.90 54.07 -44.33%
EY 4.46 4.00 3.18 2.44 6.70 3.34 1.85 79.69%
DY 0.00 4.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.64 0.69 0.65 0.72 0.91 -22.55%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 24/05/05 28/02/05 25/11/04 19/08/04 31/05/04 -
Price 1.15 1.13 1.11 1.21 1.12 1.17 1.17 -
P/RPS 1.35 1.70 1.79 1.95 1.69 2.33 2.66 -36.34%
P/EPS 22.64 26.40 30.58 40.60 14.93 29.40 43.33 -35.10%
EY 4.42 3.79 3.27 2.46 6.70 3.40 2.31 54.06%
DY 0.00 4.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.62 0.69 0.65 0.71 0.73 -9.34%

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