[HBGLOB] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
11-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -55.77%
YoY- -379.36%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 79,344 76,736 63,992 59,763 52,522 43,912 35,192 71.85%
PBT -19,309 20,030 16,960 -27,654 -17,753 -16,894 -26,064 -18.11%
Tax 0 0 0 0 0 0 0 -
NP -19,309 20,030 16,960 -27,654 -17,753 -16,894 -26,064 -18.11%
-
NP to SH -18,709 20,366 17,036 -27,654 -17,753 -16,894 -26,064 -19.81%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 98,653 56,706 47,032 87,417 70,275 60,806 61,256 37.35%
-
Net Worth 190,115 202,082 175,468 182,519 196,559 196,559 201,240 -3.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 190,115 202,082 175,468 182,519 196,559 196,559 201,240 -3.71%
NOSH 770,013 561,600 561,600 468,000 468,000 468,000 468,000 39.32%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -24.34% 26.10% 26.50% -46.27% -33.80% -38.47% -74.06% -
ROE -9.84% 10.08% 9.71% -15.15% -9.03% -8.59% -12.95% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.36 14.81 13.49 12.77 11.22 9.38 7.52 46.63%
EPS -3.15 3.94 3.60 -5.91 -3.80 -3.60 -5.56 -31.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.39 0.37 0.39 0.42 0.42 0.43 -17.86%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.15 9.81 8.18 7.64 6.72 5.62 4.50 71.90%
EPS -2.39 2.60 2.18 -3.54 -2.27 -2.16 -3.33 -19.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2431 0.2584 0.2244 0.2334 0.2514 0.2514 0.2573 -3.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.245 0.33 0.255 0.145 0.14 0.09 0.04 -
P/RPS 1.83 2.23 1.89 1.14 1.25 0.96 0.53 128.27%
P/EPS -7.78 8.40 7.10 -2.45 -3.69 -2.49 -0.72 388.05%
EY -12.85 11.91 14.09 -40.75 -27.10 -40.11 -139.23 -79.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.69 0.37 0.33 0.21 0.09 317.76%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 13/08/21 27/05/21 11/03/21 27/11/20 28/08/20 30/06/20 -
Price 0.205 0.35 0.28 0.21 0.155 0.155 0.09 -
P/RPS 1.53 2.36 2.08 1.64 1.38 1.65 1.20 17.56%
P/EPS -6.51 8.90 7.79 -3.55 -4.09 -4.29 -1.62 152.54%
EY -15.36 11.23 12.83 -28.14 -24.47 -23.29 -61.88 -60.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 0.76 0.54 0.37 0.37 0.21 110.06%

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