[HUBLINE] QoQ Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -329.96%
YoY- -2482.65%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 368,894 370,664 388,623 384,829 398,160 430,760 499,063 -18.26%
PBT 10,920 12,836 -204,438 -256,928 -59,834 3,668 3,642 108.07%
Tax -918 -880 -3,234 -334 288 1,456 -1,258 -18.96%
NP 10,002 11,956 -207,672 -257,262 -59,546 5,124 2,384 160.35%
-
NP to SH 10,002 11,956 -207,672 -257,262 -59,834 5,124 2,384 160.35%
-
Tax Rate 8.41% 6.86% - - - -39.69% 34.54% -
Total Cost 358,892 358,708 596,295 642,091 457,706 425,636 496,679 -19.49%
-
Net Worth 466,759 464,955 445,122 445,017 604,705 640,500 528,161 -7.91%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 466,759 464,955 445,122 445,017 604,705 640,500 528,161 -7.91%
NOSH 3,333,999 3,321,110 3,179,449 3,178,698 3,182,659 3,202,500 1,956,153 42.73%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.71% 3.23% -53.44% -66.85% -14.96% 1.19% 0.48% -
ROE 2.14% 2.57% -46.65% -57.81% -9.89% 0.80% 0.45% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.06 11.16 12.22 12.11 12.51 13.45 25.51 -42.74%
EPS 0.30 0.36 -6.53 -8.09 -1.88 0.16 0.12 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.19 0.20 0.27 -35.48%
Adjusted Per Share Value based on latest NOSH - 3,244,035
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.18 8.22 8.61 8.53 8.83 9.55 11.06 -18.23%
EPS 0.22 0.27 -4.60 -5.70 -1.33 0.11 0.05 168.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1035 0.1031 0.0987 0.0986 0.134 0.142 0.1171 -7.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.045 0.055 0.05 0.05 0.06 0.06 0.06 -
P/RPS 0.41 0.49 0.41 0.41 0.48 0.45 0.24 42.95%
P/EPS 15.00 15.28 -0.77 -0.62 -3.19 37.50 49.23 -54.75%
EY 6.67 6.55 -130.63 -161.87 -31.33 2.67 2.03 121.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.36 0.36 0.32 0.30 0.22 28.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.05 0.05 0.05 0.05 0.055 0.06 0.06 -
P/RPS 0.45 0.45 0.41 0.41 0.44 0.45 0.24 52.11%
P/EPS 16.67 13.89 -0.77 -0.62 -2.93 37.50 49.23 -51.45%
EY 6.00 7.20 -130.63 -161.87 -34.18 2.67 2.03 106.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.36 0.36 0.29 0.30 0.22 38.90%

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