[HUBLINE] QoQ Cumulative Quarter Result on 30-Jun-2010 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 80.81%
YoY- 160.76%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 316,756 152,237 634,443 452,993 286,575 137,732 572,096 -32.59%
PBT -4,719 -9,498 8,854 5,948 3,353 1,618 1,354 -
Tax 18,899 18,937 96 -1,323 -795 -219 -430 -
NP 14,180 9,439 8,950 4,625 2,558 1,399 924 518.57%
-
NP to SH 14,180 9,439 8,950 4,625 2,558 1,399 924 518.57%
-
Tax Rate - - -1.08% 22.24% 23.71% 13.54% 31.76% -
Total Cost 302,576 142,798 625,493 448,368 284,017 136,333 571,172 -34.55%
-
Net Worth 578,394 555,235 563,439 569,230 545,706 497,422 501,599 9.97%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - 3,410 - - -
Div Payout % - - - - 133.33% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 578,394 555,235 563,439 569,230 545,706 497,422 501,599 9.97%
NOSH 1,865,789 1,850,784 1,817,547 1,778,846 1,705,333 1,554,444 1,319,999 25.97%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.48% 6.20% 1.41% 1.02% 0.89% 1.02% 0.16% -
ROE 2.45% 1.70% 1.59% 0.81% 0.47% 0.28% 0.18% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.98 8.23 34.91 25.47 16.80 8.86 43.34 -46.48%
EPS 0.76 0.51 0.50 0.26 0.15 0.09 0.07 391.03%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.31 0.30 0.31 0.32 0.32 0.32 0.38 -12.70%
Adjusted Per Share Value based on latest NOSH - 1,879,090
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.02 3.37 14.06 10.04 6.35 3.05 12.68 -32.60%
EPS 0.31 0.21 0.20 0.10 0.06 0.03 0.02 522.70%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.1282 0.1231 0.1249 0.1262 0.121 0.1103 0.1112 9.95%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.17 0.22 0.17 0.17 0.19 0.21 0.31 -
P/RPS 1.00 2.67 0.49 0.67 1.13 2.37 0.72 24.50%
P/EPS 22.37 43.14 34.52 65.38 126.67 233.33 442.86 -86.36%
EY 4.47 2.32 2.90 1.53 0.79 0.43 0.23 624.16%
DY 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.55 0.73 0.55 0.53 0.59 0.66 0.82 -23.39%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 30/11/10 27/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.12 0.17 0.19 0.17 0.17 0.20 0.20 -
P/RPS 0.71 2.07 0.54 0.67 1.01 2.26 0.46 33.59%
P/EPS 15.79 33.33 38.58 65.38 113.33 222.22 285.71 -85.51%
EY 6.33 3.00 2.59 1.53 0.88 0.45 0.35 590.22%
DY 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.39 0.57 0.61 0.53 0.53 0.63 0.53 -18.50%

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