[ABLEGLOB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.85%
YoY- -37.0%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 90,661 58,757 61,454 64,577 63,473 61,540 51,794 45.19%
PBT 3,996 -548 7,625 4,928 8,167 7,764 6,289 -26.07%
Tax -1,058 295 -2,546 -1,130 -2,673 -2,104 -721 29.10%
NP 2,938 -253 5,079 3,798 5,494 5,660 5,568 -34.67%
-
NP to SH 2,962 -334 5,132 3,920 5,433 5,660 5,572 -34.35%
-
Tax Rate 26.48% - 33.39% 22.93% 32.73% 27.10% 11.46% -
Total Cost 87,723 59,010 56,375 60,779 57,979 55,880 46,226 53.22%
-
Net Worth 176,779 231,325 176,412 92,576 166,956 167,184 161,466 6.22%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 1,886 - 2,767 - 3,919 -
Div Payout % - - 36.76% - 50.93% - 70.35% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 176,779 231,325 176,412 92,576 166,956 167,184 161,466 6.22%
NOSH 94,031 123,703 94,338 92,576 92,241 93,399 93,333 0.49%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.24% -0.43% 8.26% 5.88% 8.66% 9.20% 10.75% -
ROE 1.68% -0.14% 2.91% 4.23% 3.25% 3.39% 3.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 96.42 47.50 65.14 69.76 68.81 65.89 55.49 44.48%
EPS 3.15 -0.27 5.44 4.20 5.89 6.06 5.97 -34.67%
DPS 0.00 0.00 2.00 0.00 3.00 0.00 4.20 -
NAPS 1.88 1.87 1.87 1.00 1.81 1.79 1.73 5.69%
Adjusted Per Share Value based on latest NOSH - 92,576
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.49 19.11 19.99 21.00 20.64 20.02 16.85 45.17%
EPS 0.96 -0.11 1.67 1.27 1.77 1.84 1.81 -34.45%
DPS 0.00 0.00 0.61 0.00 0.90 0.00 1.27 -
NAPS 0.575 0.7524 0.5738 0.3011 0.543 0.5438 0.5252 6.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.50 1.69 1.67 1.67 1.73 1.90 1.74 -
P/RPS 1.56 3.56 2.56 2.39 2.51 2.88 3.14 -37.24%
P/EPS 47.62 -625.93 30.70 39.44 29.37 31.35 29.15 38.66%
EY 2.10 -0.16 3.26 2.54 3.40 3.19 3.43 -27.87%
DY 0.00 0.00 1.20 0.00 1.73 0.00 2.41 -
P/NAPS 0.80 0.90 0.89 1.67 0.96 1.06 1.01 -14.38%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 20/08/14 21/05/14 28/02/14 20/11/13 21/08/13 22/05/13 -
Price 1.44 1.71 1.73 1.70 1.77 1.88 2.09 -
P/RPS 1.49 3.60 2.66 2.44 2.57 2.85 3.77 -46.11%
P/EPS 45.71 -633.33 31.80 40.15 30.05 31.02 35.01 19.43%
EY 2.19 -0.16 3.14 2.49 3.33 3.22 2.86 -16.28%
DY 0.00 0.00 1.16 0.00 1.69 0.00 2.01 -
P/NAPS 0.77 0.91 0.93 1.70 0.98 1.05 1.21 -25.99%

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