[HUBLINE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 67.66%
YoY- 101.32%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 96,466 414,204 306,405 196,474 96,237 383,301 276,660 -50.36%
PBT 9,004 45,604 36,461 25,405 15,153 29,188 22,385 -45.41%
Tax 0 -83 0 0 0 -1,722 -1,906 -
NP 9,004 45,521 36,461 25,405 15,153 27,466 20,479 -42.09%
-
NP to SH 9,004 45,521 36,461 25,405 15,153 27,466 20,479 -42.09%
-
Tax Rate 0.00% 0.18% 0.00% 0.00% 0.00% 5.90% 8.51% -
Total Cost 87,462 368,683 269,944 171,069 81,084 355,835 256,181 -51.05%
-
Net Worth 356,116 336,838 255,735 240,277 212,028 189,744 181,560 56.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 356,116 336,838 255,735 240,277 212,028 189,744 181,560 56.50%
NOSH 155,509 151,048 149,552 146,510 141,352 135,532 133,500 10.67%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.33% 10.99% 11.90% 12.93% 15.75% 7.17% 7.40% -
ROE 2.53% 13.51% 14.26% 10.57% 7.15% 14.48% 11.28% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.03 274.22 204.88 134.10 68.08 282.81 207.23 -55.15%
EPS 5.79 30.14 24.38 17.34 10.72 20.27 15.34 -47.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.23 1.71 1.64 1.50 1.40 1.36 41.40%
Adjusted Per Share Value based on latest NOSH - 151,671
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.14 9.18 6.79 4.36 2.13 8.50 6.13 -50.32%
EPS 0.20 1.01 0.81 0.56 0.34 0.61 0.45 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0789 0.0747 0.0567 0.0533 0.047 0.0421 0.0402 56.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.35 0.40 0.45 0.45 0.47 0.48 0.48 -
P/RPS 0.56 0.15 0.22 0.34 0.69 0.17 0.23 80.69%
P/EPS 6.04 1.33 1.85 2.60 4.38 2.37 3.13 54.81%
EY 16.54 75.34 54.18 38.53 22.81 42.22 31.96 -35.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.26 0.27 0.31 0.34 0.35 -43.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 26/08/05 27/05/05 28/02/05 26/11/04 21/09/04 -
Price 0.30 0.37 0.41 0.45 0.47 0.51 0.48 -
P/RPS 0.48 0.13 0.20 0.34 0.69 0.18 0.23 63.08%
P/EPS 5.18 1.23 1.68 2.60 4.38 2.52 3.13 39.78%
EY 19.30 81.45 59.46 38.53 22.81 39.74 31.96 -28.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.17 0.24 0.27 0.31 0.36 0.35 -48.23%

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