[HBGLOB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -237.8%
YoY- -5.38%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 24,731 12,502 86,069 59,508 38,368 15,998 59,763 -44.55%
PBT -13,262 -9,713 -25,181 -14,482 10,015 4,240 -27,654 -38.81%
Tax -23 0 -246 0 0 0 0 -
NP -13,285 -9,713 -25,427 -14,482 10,015 4,240 -27,654 -38.74%
-
NP to SH -11,911 -8,768 -24,540 -14,032 10,183 4,259 -27,654 -43.05%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 38,016 22,215 111,496 73,990 28,353 11,758 87,417 -42.68%
-
Net Worth 231,004 231,004 198,218 190,115 202,082 175,468 182,519 17.05%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 231,004 231,004 198,218 190,115 202,082 175,468 182,519 17.05%
NOSH 770,013 770,013 770,013 770,013 561,600 561,600 468,000 39.49%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -53.72% -77.69% -29.54% -24.34% 26.10% 26.50% -46.27% -
ROE -5.16% -3.80% -12.38% -7.38% 5.04% 2.43% -15.15% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.21 1.62 13.46 10.02 7.40 3.37 12.77 -60.27%
EPS -1.55 -1.14 -3.84 -2.36 1.97 0.90 -5.91 -59.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.31 0.32 0.39 0.37 0.39 -16.08%
Adjusted Per Share Value based on latest NOSH - 770,013
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.16 1.60 11.01 7.61 4.91 2.05 7.64 -44.57%
EPS -1.52 -1.12 -3.14 -1.79 1.30 0.54 -3.54 -43.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.2954 0.2535 0.2431 0.2584 0.2244 0.2334 17.05%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.08 0.14 0.20 0.245 0.33 0.255 0.145 -
P/RPS 2.49 8.62 1.49 2.45 4.46 7.56 1.14 68.58%
P/EPS -5.17 -12.29 -5.21 -10.37 16.79 28.39 -2.45 64.74%
EY -19.34 -8.13 -19.19 -9.64 5.96 3.52 -40.75 -39.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.47 0.65 0.77 0.85 0.69 0.37 -18.99%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 31/05/22 28/02/22 26/11/21 13/08/21 27/05/21 11/03/21 -
Price 0.105 0.085 0.165 0.205 0.35 0.28 0.21 -
P/RPS 3.27 5.24 1.23 2.05 4.73 8.30 1.64 58.61%
P/EPS -6.79 -7.46 -4.30 -8.68 17.81 31.18 -3.55 54.26%
EY -14.73 -13.40 -23.26 -11.52 5.61 3.21 -28.14 -35.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.53 0.64 0.90 0.76 0.54 -25.16%

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