[ABLEGLOB] YoY Annualized 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- 8.52%
YoY- 8.81%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 105,199 82,764 121,440 121,768 97,361 88,309 18,451 33.62%
PBT 3,996 -4,835 7,592 11,230 11,059 11,467 15,920 -20.56%
Tax 946 801 -2,228 -2,965 -3,463 -3,111 -184 -
NP 4,942 -4,034 5,364 8,265 7,596 8,356 15,736 -17.53%
-
NP to SH 4,942 -4,034 5,364 8,265 7,596 8,356 15,736 -17.53%
-
Tax Rate -23.67% - 29.35% 26.40% 31.31% 27.13% 1.16% -
Total Cost 100,257 86,798 116,076 113,503 89,765 79,953 2,715 82.38%
-
Net Worth 85,792 80,490 67,240 83,111 76,965 60,423 14,161 34.98%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 1,979 3,592 2,198 - - - -
Div Payout % - 0.00% 66.98% 26.60% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 85,792 80,490 67,240 83,111 76,965 60,423 14,161 34.98%
NOSH 65,994 65,975 51,328 43,974 43,980 38,242 9,255 38.69%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.70% -4.87% 4.42% 6.79% 7.80% 9.46% 85.29% -
ROE 5.76% -5.01% 7.98% 9.94% 9.87% 13.83% 111.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 159.41 125.45 236.59 276.91 221.37 230.92 199.34 -3.65%
EPS 7.49 -6.11 8.13 18.79 17.27 21.85 170.01 -40.54%
DPS 0.00 3.00 7.00 5.00 0.00 0.00 0.00 -
NAPS 1.30 1.22 1.31 1.89 1.75 1.58 1.53 -2.67%
Adjusted Per Share Value based on latest NOSH - 43,978
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 34.22 26.92 39.50 39.61 31.67 28.72 6.00 33.63%
EPS 1.61 -1.31 1.74 2.69 2.47 2.72 5.12 -17.52%
DPS 0.00 0.64 1.17 0.72 0.00 0.00 0.00 -
NAPS 0.279 0.2618 0.2187 0.2703 0.2503 0.1965 0.0461 34.95%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.35 0.61 0.80 1.06 1.22 1.52 0.00 -
P/RPS 0.22 0.49 0.34 0.38 0.55 0.66 0.00 -
P/EPS 4.67 -9.98 7.66 5.64 7.06 6.96 0.00 -
EY 21.40 -10.02 13.06 17.73 14.16 14.38 0.00 -
DY 0.00 4.92 8.75 4.72 0.00 0.00 0.00 -
P/NAPS 0.27 0.50 0.61 0.56 0.70 0.96 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 09/03/07 23/02/06 28/02/05 27/02/04 - -
Price 0.40 0.87 0.78 1.18 1.21 1.57 0.00 -
P/RPS 0.25 0.69 0.33 0.43 0.55 0.68 0.00 -
P/EPS 5.34 -14.23 7.46 6.28 7.01 7.19 0.00 -
EY 18.72 -7.03 13.40 15.93 14.27 13.92 0.00 -
DY 0.00 3.45 8.97 4.24 0.00 0.00 0.00 -
P/NAPS 0.31 0.71 0.60 0.62 0.69 0.99 0.00 -

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