[HBGLOB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 23.67%
YoY- 93.34%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 82,040 72,298 74,128 93,624 81,026 68,216 58,328 25.50%
PBT 2,536 2,768 -2,500 -16,051 -21,028 -32,428 -44,532 -
Tax 0 0 0 0 0 0 0 -
NP 2,536 2,768 -2,500 -16,051 -21,028 -32,428 -44,532 -
-
NP to SH 2,536 2,768 -2,500 -16,051 -21,028 -32,428 -44,532 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 79,504 69,530 76,628 109,675 102,054 100,644 102,860 -15.76%
-
Net Worth 182,519 182,519 182,519 182,519 173,160 173,160 177,839 1.74%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 182,519 182,519 182,519 182,519 173,160 173,160 177,839 1.74%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.09% 3.83% -3.37% -17.14% -25.95% -47.54% -76.35% -
ROE 1.39% 1.52% -1.37% -8.79% -12.14% -18.73% -25.04% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.53 15.45 15.84 20.01 17.31 14.58 12.46 25.53%
EPS 0.55 0.60 -0.52 -3.43 -4.49 -6.92 -9.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.39 0.37 0.37 0.38 1.74%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 23.63 20.83 21.35 26.97 23.34 19.65 16.80 25.51%
EPS 0.73 0.80 -0.72 -4.62 -6.06 -9.34 -12.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5258 0.5258 0.5258 0.5258 0.4988 0.4988 0.5123 1.74%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.105 0.055 0.075 0.035 0.055 0.04 0.05 -
P/RPS 0.60 0.36 0.47 0.17 0.32 0.27 0.40 31.00%
P/EPS 19.38 9.30 -14.04 -1.02 -1.22 -0.58 -0.53 -
EY 5.16 10.75 -7.12 -97.99 -81.69 -173.23 -190.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.14 0.19 0.09 0.15 0.11 0.13 62.71%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 25/05/16 -
Price 0.105 0.09 0.055 0.07 0.035 0.045 0.065 -
P/RPS 0.60 0.58 0.35 0.35 0.20 0.31 0.52 10.00%
P/EPS 19.38 15.22 -10.30 -2.04 -0.78 -0.65 -0.68 -
EY 5.16 6.57 -9.71 -49.00 -128.38 -153.98 -146.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.14 0.18 0.09 0.12 0.17 36.08%

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