[HBGLOB] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 161.6%
YoY- 165.36%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 86,069 79,344 76,736 63,992 59,763 52,522 43,912 56.42%
PBT -25,181 -19,309 20,030 16,960 -27,654 -17,753 -16,894 30.39%
Tax -246 0 0 0 0 0 0 -
NP -25,427 -19,309 20,030 16,960 -27,654 -17,753 -16,894 31.23%
-
NP to SH -24,540 -18,709 20,366 17,036 -27,654 -17,753 -16,894 28.17%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 111,496 98,653 56,706 47,032 87,417 70,275 60,806 49.64%
-
Net Worth 198,218 190,115 202,082 175,468 182,519 196,559 196,559 0.56%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 198,218 190,115 202,082 175,468 182,519 196,559 196,559 0.56%
NOSH 770,013 770,013 561,600 561,600 468,000 468,000 468,000 39.24%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -29.54% -24.34% 26.10% 26.50% -46.27% -33.80% -38.47% -
ROE -12.38% -9.84% 10.08% 9.71% -15.15% -9.03% -8.59% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.46 13.36 14.81 13.49 12.77 11.22 9.38 27.13%
EPS -3.84 -3.15 3.94 3.60 -5.91 -3.80 -3.60 4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.39 0.37 0.39 0.42 0.42 -18.28%
Adjusted Per Share Value based on latest NOSH - 561,600
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.01 10.15 9.81 8.18 7.64 6.72 5.62 56.37%
EPS -3.14 -2.39 2.60 2.18 -3.54 -2.27 -2.16 28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.2431 0.2584 0.2244 0.2334 0.2514 0.2514 0.55%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.20 0.245 0.33 0.255 0.145 0.14 0.09 -
P/RPS 1.49 1.83 2.23 1.89 1.14 1.25 0.96 33.94%
P/EPS -5.21 -7.78 8.40 7.10 -2.45 -3.69 -2.49 63.37%
EY -19.19 -12.85 11.91 14.09 -40.75 -27.10 -40.11 -38.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.85 0.69 0.37 0.33 0.21 111.95%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 13/08/21 27/05/21 11/03/21 27/11/20 28/08/20 -
Price 0.165 0.205 0.35 0.28 0.21 0.155 0.155 -
P/RPS 1.23 1.53 2.36 2.08 1.64 1.38 1.65 -17.74%
P/EPS -4.30 -6.51 8.90 7.79 -3.55 -4.09 -4.29 0.15%
EY -23.26 -15.36 11.23 12.83 -28.14 -24.47 -23.29 -0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.90 0.76 0.54 0.37 0.37 26.98%

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