[HUBLINE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 34.12%
YoY- 82.85%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 306,405 196,474 96,237 383,301 276,660 178,775 90,867 125.03%
PBT 36,461 25,405 15,153 29,188 22,385 14,717 7,851 178.61%
Tax 0 0 0 -1,722 -1,906 -2,098 -1,207 -
NP 36,461 25,405 15,153 27,466 20,479 12,619 6,644 211.44%
-
NP to SH 36,461 25,405 15,153 27,466 20,479 12,619 6,644 211.44%
-
Tax Rate 0.00% 0.00% 0.00% 5.90% 8.51% 14.26% 15.37% -
Total Cost 269,944 171,069 81,084 355,835 256,181 166,156 84,223 117.53%
-
Net Worth 255,735 240,277 212,028 189,744 181,560 182,317 178,476 27.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 255,735 240,277 212,028 189,744 181,560 182,317 178,476 27.12%
NOSH 149,552 146,510 141,352 135,532 133,500 130,227 130,274 9.64%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.90% 12.93% 15.75% 7.17% 7.40% 7.06% 7.31% -
ROE 14.26% 10.57% 7.15% 14.48% 11.28% 6.92% 3.72% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 204.88 134.10 68.08 282.81 207.23 137.28 69.75 105.23%
EPS 24.38 17.34 10.72 20.27 15.34 9.69 5.10 184.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.64 1.50 1.40 1.36 1.40 1.37 15.94%
Adjusted Per Share Value based on latest NOSH - 141,442
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.14 4.58 2.24 8.93 6.45 4.17 2.12 124.85%
EPS 0.85 0.59 0.35 0.64 0.48 0.29 0.15 218.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0596 0.056 0.0494 0.0442 0.0423 0.0425 0.0416 27.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.45 0.45 0.47 0.48 0.48 0.68 0.49 -
P/RPS 0.22 0.34 0.69 0.17 0.23 0.50 0.70 -53.80%
P/EPS 1.85 2.60 4.38 2.37 3.13 7.02 9.61 -66.69%
EY 54.18 38.53 22.81 42.22 31.96 14.25 10.41 200.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.31 0.34 0.35 0.49 0.36 -19.51%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 28/02/05 26/11/04 21/09/04 21/05/04 24/02/04 -
Price 0.41 0.45 0.47 0.51 0.48 0.45 0.64 -
P/RPS 0.20 0.34 0.69 0.18 0.23 0.33 0.92 -63.87%
P/EPS 1.68 2.60 4.38 2.52 3.13 4.64 12.55 -73.86%
EY 59.46 38.53 22.81 39.74 31.96 21.53 7.97 282.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.31 0.36 0.35 0.32 0.47 -36.13%

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