[HUBLINE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 115.78%
YoY- -63.84%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 107,690 499,063 359,202 236,797 115,098 569,928 448,099 -61.17%
PBT 917 3,642 8,791 5,750 2,698 -89,901 -1,659 -
Tax 364 -1,258 -693 -623 -322 18,268 19,023 -92.75%
NP 1,281 2,384 8,098 5,127 2,376 -71,633 17,364 -82.27%
-
NP to SH 1,281 2,384 8,098 5,127 2,376 -71,633 17,364 -82.27%
-
Tax Rate -39.69% 34.54% 7.88% 10.83% 11.93% - - -
Total Cost 106,409 496,679 351,104 231,670 112,722 641,561 430,735 -60.46%
-
Net Worth 640,500 528,161 566,859 532,419 475,199 481,927 572,642 7.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 640,500 528,161 566,859 532,419 475,199 481,927 572,642 7.71%
NOSH 3,202,500 1,956,153 2,024,499 1,971,923 1,827,692 1,853,565 1,847,234 44.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.19% 0.48% 2.25% 2.17% 2.06% -12.57% 3.88% -
ROE 0.20% 0.45% 1.43% 0.96% 0.50% -14.86% 3.03% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.36 25.51 17.74 12.01 6.30 30.75 24.26 -73.07%
EPS 0.04 0.12 0.40 0.26 0.13 -3.86 0.94 -87.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.27 0.28 0.27 0.26 0.26 0.31 -25.23%
Adjusted Per Share Value based on latest NOSH - 1,836,428
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.39 11.06 7.96 5.25 2.55 12.63 9.93 -61.13%
EPS 0.03 0.05 0.18 0.11 0.05 -1.59 0.38 -81.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.1171 0.1257 0.118 0.1053 0.1068 0.1269 7.74%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.06 0.06 0.07 0.09 0.09 0.09 0.12 -
P/RPS 1.78 0.24 0.39 0.75 1.43 0.29 0.49 135.38%
P/EPS 150.00 49.23 17.50 34.62 69.23 -2.33 12.77 412.89%
EY 0.67 2.03 5.71 2.89 1.44 -42.94 7.83 -80.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.25 0.33 0.35 0.35 0.39 -15.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 -
Price 0.06 0.06 0.06 0.07 0.09 0.09 0.09 -
P/RPS 1.78 0.24 0.34 0.58 1.43 0.29 0.37 183.62%
P/EPS 150.00 49.23 15.00 26.92 69.23 -2.33 9.57 521.10%
EY 0.67 2.03 6.67 3.71 1.44 -42.94 10.44 -83.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.21 0.26 0.35 0.35 0.29 2.27%

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