[HUBLINE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 101.44%
YoY- 133.33%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE'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 355,887 276,605 184,447 92,666 388,623 288,622 199,080 47.24%
PBT 8,347 7,870 5,460 3,209 -204,438 -192,696 -29,917 -
Tax -5,258 -846 -459 -220 -3,234 -251 144 -
NP 3,089 7,024 5,001 2,989 -207,672 -192,947 -29,773 -
-
NP to SH 3,089 7,024 5,001 2,989 -207,672 -192,947 -29,917 -
-
Tax Rate 62.99% 10.75% 8.41% 6.86% - - - -
Total Cost 352,798 269,581 179,446 89,677 596,295 481,569 228,853 33.41%
-
Net Worth 401,569 446,981 466,759 464,955 445,122 445,017 604,705 -23.86%
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 401,569 446,981 466,759 464,955 445,122 445,017 604,705 -23.86%
NOSH 3,088,999 3,192,727 3,333,999 3,321,110 3,179,449 3,178,698 3,182,659 -1.96%
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 0.87% 2.54% 2.71% 3.23% -53.44% -66.85% -14.96% -
ROE 0.77% 1.57% 1.07% 0.64% -46.65% -43.36% -4.95% -
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 11.52 8.66 5.53 2.79 12.22 9.08 6.26 50.11%
EPS 0.10 0.22 0.15 0.09 -6.53 -6.07 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.14 0.14 0.19 -22.33%
Adjusted Per Share Value based on latest NOSH - 3,321,110
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.30 6.45 4.30 2.16 9.06 6.73 4.64 47.30%
EPS 0.07 0.16 0.12 0.07 -4.84 -4.50 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0936 0.1042 0.1088 0.1084 0.1038 0.1037 0.141 -23.88%
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 0.045 0.05 0.045 0.055 0.05 0.05 0.06 -
P/RPS 0.39 0.58 0.81 1.97 0.41 0.55 0.96 -45.11%
P/EPS 45.00 22.73 30.00 61.11 -0.77 -0.82 -6.38 -
EY 2.22 4.40 3.33 1.64 -130.63 -121.40 -15.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.32 0.39 0.36 0.36 0.32 6.15%
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 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 0.04 0.05 0.05 0.05 0.05 0.05 0.055 -
P/RPS 0.35 0.58 0.90 1.79 0.41 0.55 0.88 -45.88%
P/EPS 40.00 22.73 33.33 55.56 -0.77 -0.82 -5.85 -
EY 2.50 4.40 3.00 1.80 -130.63 -121.40 -17.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.36 0.36 0.36 0.36 0.29 4.54%

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