[HUBLINE] QoQ Cumulative Quarter Result on 30-Jun-2003 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 54.03%
YoY- -11.46%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 178,775 90,867 341,916 254,679 166,354 88,747 360,895 -37.36%
PBT 14,717 7,851 19,731 15,227 9,903 5,810 21,185 -21.54%
Tax -2,098 -1,207 -4,710 -3,664 -2,396 -1,412 -6,464 -52.73%
NP 12,619 6,644 15,021 11,563 7,507 4,398 14,721 -9.75%
-
NP to SH 12,619 6,644 15,021 11,563 7,507 4,398 14,721 -9.75%
-
Tax Rate 14.26% 15.37% 23.87% 24.06% 24.19% 24.30% 30.51% -
Total Cost 166,156 84,223 326,895 243,116 158,847 84,349 346,174 -38.66%
-
Net Worth 182,317 178,476 171,714 150,878 146,763 145,302 134,726 22.32%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 182,317 178,476 171,714 150,878 146,763 145,302 134,726 22.32%
NOSH 130,227 130,274 130,086 130,067 129,878 129,734 123,602 3.53%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.06% 7.31% 4.39% 4.54% 4.51% 4.96% 4.08% -
ROE 6.92% 3.72% 8.75% 7.66% 5.12% 3.03% 10.93% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 137.28 69.75 262.84 195.81 128.08 68.41 291.98 -39.50%
EPS 9.69 5.10 11.55 8.89 5.78 3.39 11.91 -12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.32 1.16 1.13 1.12 1.09 18.14%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.96 2.01 7.58 5.65 3.69 1.97 8.00 -37.39%
EPS 0.28 0.15 0.33 0.26 0.17 0.10 0.33 -10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0404 0.0396 0.0381 0.0334 0.0325 0.0322 0.0299 22.19%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.68 0.49 0.43 0.31 0.29 0.30 0.28 -
P/RPS 0.50 0.70 0.16 0.16 0.23 0.44 0.10 192.11%
P/EPS 7.02 9.61 3.72 3.49 5.02 8.85 2.35 107.27%
EY 14.25 10.41 26.85 28.68 19.93 11.30 42.54 -51.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.36 0.33 0.27 0.26 0.27 0.26 52.51%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 24/02/04 27/11/03 28/08/03 30/05/03 14/04/03 28/11/02 -
Price 0.45 0.64 0.49 0.34 0.32 0.29 0.32 -
P/RPS 0.33 0.92 0.19 0.17 0.25 0.42 0.11 107.86%
P/EPS 4.64 12.55 4.24 3.82 5.54 8.55 2.69 43.78%
EY 21.53 7.97 23.57 26.15 18.06 11.69 37.22 -30.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.37 0.29 0.28 0.26 0.29 6.77%

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