[HBGLOB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -39.06%
YoY- -78.12%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 112,384 79,793 293,939 313,004 165,172 103,963 421,887 -58.63%
PBT 11,334 16,190 39,991 118,939 43,646 32,724 148,531 -82.03%
Tax -11,642 -4,485 -13,879 -29,140 -11,408 -8,331 -38,878 -55.27%
NP -308 11,705 26,112 89,799 32,238 24,393 109,653 -
-
NP to SH -308 11,705 26,112 19,646 32,238 24,393 109,653 -
-
Tax Rate 102.72% 27.70% 34.71% 24.50% 26.14% 25.46% 26.18% -
Total Cost 112,692 68,088 267,827 223,205 132,934 79,570 312,234 -49.33%
-
Net Worth 425,880 425,880 421,199 430,340 458,640 430,560 421,188 0.74%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 17,783 - - -
Div Payout % - - - - 55.16% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 425,880 425,880 421,199 430,340 458,640 430,560 421,188 0.74%
NOSH 468,000 468,000 468,000 467,761 468,000 468,000 467,987 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.27% 14.67% 8.88% 28.69% 19.52% 23.46% 25.99% -
ROE -0.07% 2.75% 6.20% 4.57% 7.03% 5.67% 26.03% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.01 17.05 62.81 66.92 35.29 22.21 90.15 -58.63%
EPS 0.00 2.50 5.58 4.20 6.89 5.21 23.43 -
DPS 0.00 0.00 0.00 0.00 3.80 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.92 0.98 0.92 0.90 0.74%
Adjusted Per Share Value based on latest NOSH - 468,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.37 22.99 84.67 90.17 47.58 29.95 121.53 -58.63%
EPS -0.09 3.37 7.52 5.66 9.29 7.03 31.59 -
DPS 0.00 0.00 0.00 0.00 5.12 0.00 0.00 -
NAPS 1.2268 1.2268 1.2133 1.2397 1.3212 1.2403 1.2133 0.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.145 0.275 0.26 0.38 0.56 0.56 0.51 -
P/RPS 0.60 1.61 0.41 0.57 1.59 2.52 0.57 3.48%
P/EPS -220.32 11.00 4.66 9.05 8.13 10.74 2.18 -
EY -0.45 9.09 21.46 11.05 12.30 9.31 45.94 -
DY 0.00 0.00 0.00 0.00 6.79 0.00 0.00 -
P/NAPS 0.16 0.30 0.29 0.41 0.57 0.61 0.57 -57.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 -
Price 0.14 0.15 0.28 0.31 0.55 0.54 0.62 -
P/RPS 0.58 0.88 0.45 0.46 1.56 2.43 0.69 -10.94%
P/EPS -212.73 6.00 5.02 7.38 7.98 10.36 2.65 -
EY -0.47 16.67 19.93 13.55 12.52 9.65 37.79 -
DY 0.00 0.00 0.00 0.00 6.91 0.00 0.00 -
P/NAPS 0.15 0.16 0.31 0.34 0.56 0.59 0.69 -63.87%

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