[HBGLOB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 79.3%
YoY- -52.01%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 203,786 185,056 224,768 319,172 293,939 417,338 330,344 -27.46%
PBT -22,893 -19,933 22,668 64,760 39,991 158,585 87,292 -
Tax -4,847 -6,746 -23,284 -17,940 -13,879 -38,853 -22,816 -64.29%
NP -27,740 -26,680 -616 46,820 26,112 119,732 64,476 -
-
NP to SH -23,066 -22,282 -616 46,820 26,112 26,194 64,476 -
-
Tax Rate - - 102.72% 27.70% 34.71% 24.50% 26.14% -
Total Cost 231,526 211,736 225,384 272,352 267,827 297,606 265,868 -8.78%
-
Net Worth 393,119 407,160 425,880 425,880 421,199 430,340 458,640 -9.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - 35,567 -
Div Payout % - - - - - - 55.16% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 393,119 407,160 425,880 425,880 421,199 430,340 458,640 -9.74%
NOSH 468,000 468,000 468,000 468,000 468,000 467,761 468,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -13.61% -14.42% -0.27% 14.67% 8.88% 28.69% 19.52% -
ROE -5.87% -5.47% -0.14% 10.99% 6.20% 6.09% 14.06% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.54 39.54 48.03 68.20 62.81 89.22 70.59 -27.47%
EPS -4.93 -4.76 0.00 10.00 5.58 5.60 13.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.60 -
NAPS 0.84 0.87 0.91 0.91 0.90 0.92 0.98 -9.74%
Adjusted Per Share Value based on latest NOSH - 468,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.70 53.31 64.75 91.94 84.67 120.22 95.16 -27.47%
EPS -6.64 -6.42 -0.18 13.49 7.52 7.55 18.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.25 -
NAPS 1.1324 1.1729 1.2268 1.2268 1.2133 1.2397 1.3212 -9.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.145 0.16 0.145 0.275 0.26 0.38 0.56 -
P/RPS 0.33 0.40 0.30 0.40 0.41 0.43 0.79 -44.03%
P/EPS -2.94 -3.36 -110.16 2.75 4.66 6.79 4.06 -
EY -33.99 -29.76 -0.91 36.38 21.46 14.74 24.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.57 -
P/NAPS 0.17 0.18 0.16 0.30 0.29 0.41 0.57 -55.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 06/03/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.115 0.165 0.14 0.15 0.28 0.31 0.55 -
P/RPS 0.26 0.42 0.29 0.22 0.45 0.35 0.78 -51.82%
P/EPS -2.33 -3.47 -106.36 1.50 5.02 5.54 3.99 -
EY -42.86 -28.86 -0.94 66.70 19.93 18.06 25.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.82 -
P/NAPS 0.14 0.19 0.15 0.16 0.31 0.34 0.56 -60.21%

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