[HUBLINE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -71.91%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 557,613 372,386 219,177 110,936 387,192 285,720 190,474 104.50%
PBT 51,073 32,657 14,748 6,698 23,948 23,528 16,825 109.50%
Tax -5,854 -2,460 0 0 -103 0 0 -
NP 45,219 30,197 14,748 6,698 23,845 23,528 16,825 93.18%
-
NP to SH 35,763 25,999 14,748 6,698 23,845 23,528 16,825 65.24%
-
Tax Rate 11.46% 7.53% 0.00% 0.00% 0.43% 0.00% 0.00% -
Total Cost 512,394 342,189 204,429 104,238 363,347 262,192 173,649 105.58%
-
Net Worth 439,100 387,350 380,693 372,798 74,405 366,851 361,311 13.86%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 439,100 387,350 380,693 372,798 74,405 366,851 361,311 13.86%
NOSH 1,186,759 154,940 154,753 154,688 155,011 154,789 155,069 287.87%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.11% 8.11% 6.73% 6.04% 6.16% 8.23% 8.83% -
ROE 8.14% 6.71% 3.87% 1.80% 32.05% 6.41% 4.66% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 46.99 240.34 141.63 71.72 249.78 184.59 122.83 -47.27%
EPS 3.30 16.78 9.53 4.33 3.08 15.20 10.85 -54.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 2.50 2.46 2.41 0.48 2.37 2.33 -70.64%
Adjusted Per Share Value based on latest NOSH - 154,688
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.00 8.68 5.11 2.59 9.03 6.66 4.44 104.52%
EPS 0.83 0.61 0.34 0.16 0.56 0.55 0.39 65.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.0903 0.0887 0.0869 0.0173 0.0855 0.0842 13.92%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.70 0.63 0.44 0.33 0.23 0.24 0.24 -
P/RPS 1.49 0.26 0.31 0.46 0.09 0.13 0.20 280.98%
P/EPS 23.23 3.75 4.62 7.62 1.50 1.58 2.21 379.16%
EY 4.31 26.63 21.66 13.12 66.88 63.33 45.21 -79.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.25 0.18 0.14 0.48 0.10 0.10 608.26%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 13/06/07 28/02/07 30/11/06 28/08/06 30/05/06 -
Price 0.57 0.58 0.60 0.47 0.23 0.24 0.24 -
P/RPS 1.21 0.24 0.42 0.66 0.09 0.13 0.20 231.66%
P/EPS 18.91 3.46 6.30 10.85 1.50 1.58 2.21 317.79%
EY 5.29 28.93 15.88 9.21 66.88 63.33 45.21 -76.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.23 0.24 0.20 0.48 0.10 0.10 517.95%

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