[HBGLOB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5325.97%
YoY- -185.07%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 77,352 34,242 203,786 138,792 112,384 79,793 293,939 -59.03%
PBT -9,247 -1,119 -22,893 -14,950 11,334 16,190 39,991 -
Tax -277 -281 -4,847 -5,060 -11,642 -4,485 -13,879 -92.69%
NP -9,524 -1,400 -27,740 -20,010 -308 11,705 26,112 -
-
NP to SH -9,319 -1,082 -23,066 -16,712 -308 11,705 26,112 -
-
Tax Rate - - - - 102.72% 27.70% 34.71% -
Total Cost 86,876 35,642 231,526 158,802 112,692 68,088 267,827 -52.88%
-
Net Worth 369,720 407,160 393,119 407,160 425,880 425,880 421,199 -8.34%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 369,720 407,160 393,119 407,160 425,880 425,880 421,199 -8.34%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -12.31% -4.09% -13.61% -14.42% -0.27% 14.67% 8.88% -
ROE -2.52% -0.27% -5.87% -4.10% -0.07% 2.75% 6.20% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.53 7.32 43.54 29.66 24.01 17.05 62.81 -59.03%
EPS -2.04 -0.23 -4.93 -3.57 0.00 2.50 5.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.87 0.84 0.87 0.91 0.91 0.90 -8.34%
Adjusted Per Share Value based on latest NOSH - 468,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.28 9.86 58.70 39.98 32.37 22.99 84.67 -59.03%
EPS -2.68 -0.31 -6.64 -4.81 -0.09 3.37 7.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.065 1.1729 1.1324 1.1729 1.2268 1.2268 1.2133 -8.34%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.09 0.115 0.145 0.16 0.145 0.275 0.26 -
P/RPS 0.54 1.57 0.33 0.54 0.60 1.61 0.41 20.21%
P/EPS -4.52 -49.74 -2.94 -4.48 -220.32 11.00 4.66 -
EY -22.12 -2.01 -33.99 -22.32 -0.45 9.09 21.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.13 0.17 0.18 0.16 0.30 0.29 -47.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 06/03/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.095 0.09 0.115 0.165 0.14 0.15 0.28 -
P/RPS 0.57 1.23 0.26 0.56 0.58 0.88 0.45 17.11%
P/EPS -4.77 -38.93 -2.33 -4.62 -212.73 6.00 5.02 -
EY -20.96 -2.57 -42.86 -21.64 -0.47 16.67 19.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.10 0.14 0.19 0.15 0.16 0.31 -46.97%

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