[HBGLOB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 71.07%
YoY- 34.48%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 190,633 86,080 410,520 306,854 184,461 77,277 284,907 -23.55%
PBT 76,296 34,107 136,345 99,750 58,254 23,101 96,517 -14.54%
Tax -19,171 -8,453 -35,200 -25,244 -14,701 -5,978 -24,617 -15.39%
NP 57,125 25,654 101,145 74,506 43,553 17,123 71,900 -14.25%
-
NP to SH 57,125 25,654 101,145 74,506 43,553 17,123 71,900 -14.25%
-
Tax Rate 25.13% 24.78% 25.82% 25.31% 25.24% 25.88% 25.51% -
Total Cost 133,508 60,426 309,375 232,348 140,908 60,154 213,007 -26.82%
-
Net Worth 355,569 318,334 229,675 0 0 0 13,612,107 -91.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 355,569 318,334 229,675 0 0 0 13,612,107 -91.25%
NOSH 467,854 468,138 337,758 309,051 299,951 299,877 299,958 34.60%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.97% 29.80% 24.64% 24.28% 23.61% 22.16% 25.24% -
ROE 16.07% 8.06% 44.04% 0.00% 0.00% 0.00% 0.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.75 18.39 121.54 99.29 61.50 25.77 94.98 -43.20%
EPS 12.21 5.48 29.97 22.79 14.52 5.71 23.97 -36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.68 0.68 0.00 0.00 0.00 45.38 -93.50%
Adjusted Per Share Value based on latest NOSH - 326,779
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 54.91 24.80 118.26 88.39 53.14 22.26 82.07 -23.55%
EPS 16.46 7.39 29.14 21.46 12.55 4.93 20.71 -14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0243 0.917 0.6616 0.00 0.00 0.00 39.2118 -91.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 - - - - -
Price 0.62 0.76 0.71 0.00 0.00 0.00 0.00 -
P/RPS 1.52 4.13 0.58 0.00 0.00 0.00 0.00 -
P/EPS 5.08 13.87 2.37 0.00 0.00 0.00 0.00 -
EY 19.69 7.21 42.18 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.12 1.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 14/12/10 - - - -
Price 0.52 0.75 0.85 0.00 0.00 0.00 0.00 -
P/RPS 1.28 4.08 0.70 0.00 0.00 0.00 0.00 -
P/EPS 4.26 13.69 2.84 0.00 0.00 0.00 0.00 -
EY 23.48 7.31 35.23 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.10 1.25 0.00 0.00 0.00 0.00 -

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