[ABLEGLOB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 191.08%
YoY- -62.73%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 65,928 52,795 25,823 25,217 28,219 18,643 25,138 17.41%
PBT 7,275 6,078 2,189 2,011 1,473 -2,474 953 40.27%
Tax -1,046 633 -438 -576 2,377 1,159 -596 9.81%
NP 6,229 6,711 1,751 1,435 3,850 -1,315 357 60.97%
-
NP to SH 6,222 6,711 1,751 1,435 3,850 -1,315 357 60.94%
-
Tax Rate 14.38% -10.41% 20.01% 28.64% -161.37% - 62.54% -
Total Cost 59,699 46,084 24,072 23,782 24,369 19,958 24,781 15.76%
-
Net Worth 145,020 68,669 65,980 89,798 65,939 81,278 86,605 8.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 145,020 68,669 65,980 89,798 65,939 81,278 86,605 8.96%
NOSH 86,838 68,669 65,980 66,028 65,939 66,080 66,111 4.64%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.45% 12.71% 6.78% 5.69% 13.64% -7.05% 1.42% -
ROE 4.29% 9.77% 2.65% 1.60% 5.84% -1.62% 0.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 75.92 76.88 39.14 38.19 42.80 28.21 38.02 12.20%
EPS 7.18 9.77 2.65 2.18 5.83 -1.99 0.54 53.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.00 1.00 1.36 1.00 1.23 1.31 4.12%
Adjusted Per Share Value based on latest NOSH - 66,028
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.44 17.17 8.40 8.20 9.18 6.06 8.18 17.40%
EPS 2.02 2.18 0.57 0.47 1.25 -0.43 0.12 60.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4717 0.2233 0.2146 0.2921 0.2145 0.2644 0.2817 8.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.66 0.74 0.65 0.65 0.35 0.61 0.80 -
P/RPS 2.19 0.96 1.66 1.70 0.82 2.16 2.10 0.70%
P/EPS 23.17 7.57 24.49 29.91 5.99 -30.65 148.15 -26.57%
EY 4.32 13.21 4.08 3.34 16.68 -3.26 0.68 36.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.74 0.65 0.48 0.35 0.50 0.61 8.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 09/03/07 -
Price 1.82 0.82 0.65 0.77 0.40 0.87 0.78 -
P/RPS 2.40 1.07 1.66 2.02 0.93 3.08 2.05 2.65%
P/EPS 25.40 8.39 24.49 35.43 6.85 -43.72 144.44 -25.13%
EY 3.94 11.92 4.08 2.82 14.60 -2.29 0.69 33.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.82 0.65 0.57 0.40 0.71 0.60 10.45%

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