[HBGLOB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
06-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -38.02%
YoY- -188.33%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 121,004 77,352 34,242 203,786 138,792 112,384 79,793 31.96%
PBT -17,013 -9,247 -1,119 -22,893 -14,950 11,334 16,190 -
Tax -283 -277 -281 -4,847 -5,060 -11,642 -4,485 -84.12%
NP -17,296 -9,524 -1,400 -27,740 -20,010 -308 11,705 -
-
NP to SH -16,231 -9,319 -1,082 -23,066 -16,712 -308 11,705 -
-
Tax Rate - - - - - 102.72% 27.70% -
Total Cost 138,300 86,876 35,642 231,526 158,802 112,692 68,088 60.31%
-
Net Worth 420,976 369,720 407,160 393,119 407,160 425,880 425,880 -0.76%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 420,976 369,720 407,160 393,119 407,160 425,880 425,880 -0.76%
NOSH 467,752 468,000 468,000 468,000 468,000 468,000 468,000 -0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -14.29% -12.31% -4.09% -13.61% -14.42% -0.27% 14.67% -
ROE -3.86% -2.52% -0.27% -5.87% -4.10% -0.07% 2.75% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.87 16.53 7.32 43.54 29.66 24.01 17.05 32.00%
EPS -3.47 -2.04 -0.23 -4.93 -3.57 0.00 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.79 0.87 0.84 0.87 0.91 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.47 9.89 4.38 26.06 17.75 14.37 10.20 31.97%
EPS -2.08 -1.19 -0.14 -2.95 -2.14 -0.04 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5383 0.4728 0.5207 0.5027 0.5207 0.5446 0.5446 -0.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.07 0.09 0.115 0.145 0.16 0.145 0.275 -
P/RPS 0.27 0.54 1.57 0.33 0.54 0.60 1.61 -69.55%
P/EPS -2.02 -4.52 -49.74 -2.94 -4.48 -220.32 11.00 -
EY -49.57 -22.12 -2.01 -33.99 -22.32 -0.45 9.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.11 0.13 0.17 0.18 0.16 0.30 -58.53%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 06/03/14 29/11/13 30/08/13 31/05/13 -
Price 0.085 0.095 0.09 0.115 0.165 0.14 0.15 -
P/RPS 0.33 0.57 1.23 0.26 0.56 0.58 0.88 -47.96%
P/EPS -2.45 -4.77 -38.93 -2.33 -4.62 -212.73 6.00 -
EY -40.82 -20.96 -2.57 -42.86 -21.64 -0.47 16.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.12 0.10 0.14 0.19 0.15 0.16 -31.83%

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