[ABLEGLOB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 124,575 121,140 92,874 26,048 68.40%
PBT 9,748 10,338 11,425 3,785 37.03%
Tax -2,197 -3,316 -3,664 -930 33.14%
NP 7,551 7,022 7,761 2,855 38.25%
-
NP to SH 7,551 7,022 7,761 2,855 38.25%
-
Tax Rate 22.54% 32.08% 32.07% 24.57% -
Total Cost 117,024 114,118 85,113 23,193 71.43%
-
Net Worth 85,809 80,880 76,120 59,157 13.18%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,082 2,198 - 4,005 -8.35%
Div Payout % 40.82% 31.31% - 140.28% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 85,809 80,880 76,120 59,157 13.18%
NOSH 66,006 43,956 44,000 36,743 21.54%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.06% 5.80% 8.36% 10.96% -
ROE 8.80% 8.68% 10.20% 4.83% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 188.73 275.59 211.08 70.89 38.55%
EPS 11.44 15.97 17.64 7.77 13.74%
DPS 4.67 5.00 0.00 10.90 -24.59%
NAPS 1.30 1.84 1.73 1.61 -6.87%
Adjusted Per Share Value based on latest NOSH - 36,743
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 40.52 39.40 30.21 8.47 68.41%
EPS 2.46 2.28 2.52 0.93 38.25%
DPS 1.00 0.72 0.00 1.30 -8.36%
NAPS 0.2791 0.2631 0.2476 0.1924 13.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 - -
Price 0.82 1.14 1.12 0.00 -
P/RPS 0.43 0.41 0.53 0.00 -
P/EPS 7.17 7.14 6.35 0.00 -
EY 13.95 14.01 15.75 0.00 -
DY 5.69 4.39 0.00 0.00 -
P/NAPS 0.63 0.62 0.65 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 27/11/06 25/11/05 25/11/04 - -
Price 0.83 1.15 1.12 0.00 -
P/RPS 0.44 0.42 0.53 0.00 -
P/EPS 7.26 7.20 6.35 0.00 -
EY 13.78 13.89 15.75 0.00 -
DY 5.63 4.35 0.00 0.00 -
P/NAPS 0.64 0.63 0.65 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