[HUBLINE] QoQ Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -938.78%
YoY- -162.51%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 550,928 572,096 567,040 569,198 604,984 800,558 765,453 -19.63%
PBT 6,472 1,354 -9,241 -26,414 4,676 40,267 68,265 -79.11%
Tax -876 -430 -908 -1,098 -1,396 -5,332 -4,750 -67.50%
NP 5,596 924 -10,149 -27,512 3,280 34,935 63,514 -80.11%
-
NP to SH 5,596 924 -10,149 -27,512 3,280 21,857 46,078 -75.38%
-
Tax Rate 13.54% 31.76% - - 29.85% 13.24% 6.96% -
Total Cost 545,332 571,172 577,189 596,710 601,704 765,623 701,938 -15.45%
-
Net Worth 497,422 501,599 474,190 458,533 445,142 440,307 440,457 8.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 497,422 501,599 474,190 458,533 445,142 440,307 440,457 8.42%
NOSH 1,554,444 1,319,999 1,247,868 1,239,279 1,171,428 1,158,702 1,129,379 23.66%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.02% 0.16% -1.79% -4.83% 0.54% 4.36% 8.30% -
ROE 1.13% 0.18% -2.14% -6.00% 0.74% 4.96% 10.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.44 43.34 45.44 45.93 51.64 69.09 67.78 -35.02%
EPS 0.36 0.07 -0.81 -2.22 0.28 1.90 4.08 -80.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.38 0.38 0.37 0.38 0.38 0.39 -12.32%
Adjusted Per Share Value based on latest NOSH - 1,245,812
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.21 12.68 12.57 12.62 13.41 17.75 16.97 -19.65%
EPS 0.12 0.02 -0.22 -0.61 0.07 0.48 1.02 -75.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.1112 0.1051 0.1016 0.0987 0.0976 0.0976 8.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.21 0.31 0.29 0.19 0.20 0.34 0.37 -
P/RPS 0.59 0.72 0.64 0.41 0.39 0.49 0.55 4.77%
P/EPS 58.33 442.86 -35.66 -8.56 71.43 18.02 9.07 244.65%
EY 1.71 0.23 -2.80 -11.68 1.40 5.55 11.03 -71.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.76 0.51 0.53 0.89 0.95 -21.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.20 0.20 0.29 0.29 0.20 0.22 0.37 -
P/RPS 0.56 0.46 0.64 0.63 0.39 0.32 0.55 1.20%
P/EPS 55.56 285.71 -35.66 -13.06 71.43 11.66 9.07 233.68%
EY 1.80 0.35 -2.80 -7.66 1.40 8.57 11.03 -70.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.76 0.78 0.53 0.58 0.95 -23.89%

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