[HUBLINE] QoQ Annualized Quarter Result on 31-Mar-2014 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- -16.34%
YoY- 116.72%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 255,508 355,887 368,806 368,894 370,664 388,623 384,829 -23.83%
PBT -23,612 8,347 10,493 10,920 12,836 -204,438 -256,928 -79.54%
Tax 168 -5,258 -1,128 -918 -880 -3,234 -334 -
NP -23,444 3,089 9,365 10,002 11,956 -207,672 -257,262 -79.66%
-
NP to SH -23,444 3,089 9,365 10,002 11,956 -207,672 -257,262 -79.66%
-
Tax Rate - 62.99% 10.75% 8.41% 6.86% - - -
Total Cost 278,952 352,798 359,441 358,892 358,708 596,295 642,091 -42.55%
-
Net Worth 423,294 401,569 446,981 466,759 464,955 445,122 445,017 -3.27%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 423,294 401,569 446,981 466,759 464,955 445,122 445,017 -3.27%
NOSH 3,256,110 3,088,999 3,192,727 3,333,999 3,321,110 3,179,449 3,178,698 1.61%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -9.18% 0.87% 2.54% 2.71% 3.23% -53.44% -66.85% -
ROE -5.54% 0.77% 2.10% 2.14% 2.57% -46.65% -57.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.85 11.52 11.55 11.06 11.16 12.22 12.11 -25.04%
EPS -0.72 0.10 0.29 0.30 0.36 -6.53 -8.09 -79.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.14 0.14 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 3,353,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.96 8.30 8.60 8.60 8.64 9.06 8.97 -23.79%
EPS -0.55 0.07 0.22 0.23 0.28 -4.84 -6.00 -79.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 0.0936 0.1042 0.1088 0.1084 0.1038 0.1037 -3.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.04 0.045 0.05 0.045 0.055 0.05 0.05 -
P/RPS 0.51 0.39 0.43 0.41 0.49 0.41 0.41 15.61%
P/EPS -5.56 45.00 17.05 15.00 15.28 -0.77 -0.62 329.91%
EY -18.00 2.22 5.87 6.67 6.55 -130.63 -161.87 -76.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.36 0.32 0.39 0.36 0.36 -9.46%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.025 0.04 0.05 0.05 0.05 0.05 0.05 -
P/RPS 0.32 0.35 0.43 0.45 0.45 0.41 0.41 -15.19%
P/EPS -3.47 40.00 17.05 16.67 13.89 -0.77 -0.62 214.24%
EY -28.80 2.50 5.87 6.00 7.20 -130.63 -161.87 -68.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.31 0.36 0.36 0.36 0.36 0.36 -34.61%

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