[HUBLINE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -2435.44%
YoY- -683.52%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 92,666 388,623 288,622 199,080 107,690 499,063 359,202 -59.37%
PBT 3,209 -204,438 -192,696 -29,917 917 3,642 8,791 -48.82%
Tax -220 -3,234 -251 144 364 -1,258 -693 -53.36%
NP 2,989 -207,672 -192,947 -29,773 1,281 2,384 8,098 -48.45%
-
NP to SH 2,989 -207,672 -192,947 -29,917 1,281 2,384 8,098 -48.45%
-
Tax Rate 6.86% - - - -39.69% 34.54% 7.88% -
Total Cost 89,677 596,295 481,569 228,853 106,409 496,679 351,104 -59.64%
-
Net Worth 464,955 445,122 445,017 604,705 640,500 528,161 566,859 -12.34%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 464,955 445,122 445,017 604,705 640,500 528,161 566,859 -12.34%
NOSH 3,321,110 3,179,449 3,178,698 3,182,659 3,202,500 1,956,153 2,024,499 38.96%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.23% -53.44% -66.85% -14.96% 1.19% 0.48% 2.25% -
ROE 0.64% -46.65% -43.36% -4.95% 0.20% 0.45% 1.43% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.79 12.22 9.08 6.26 3.36 25.51 17.74 -70.76%
EPS 0.09 -6.53 -6.07 -0.94 0.04 0.12 0.40 -62.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.19 0.20 0.27 0.28 -36.92%
Adjusted Per Share Value based on latest NOSH - 3,211,875
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.16 9.06 6.73 4.64 2.51 11.63 8.37 -59.36%
EPS 0.07 -4.84 -4.50 -0.70 0.03 0.06 0.19 -48.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.1038 0.1037 0.141 0.1493 0.1231 0.1321 -12.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.055 0.05 0.05 0.06 0.06 0.06 0.07 -
P/RPS 1.97 0.41 0.55 0.96 1.78 0.24 0.39 193.53%
P/EPS 61.11 -0.77 -0.82 -6.38 150.00 49.23 17.50 129.64%
EY 1.64 -130.63 -121.40 -15.67 0.67 2.03 5.71 -56.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.36 0.32 0.30 0.22 0.25 34.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.05 0.05 0.05 0.055 0.06 0.06 0.06 -
P/RPS 1.79 0.41 0.55 0.88 1.78 0.24 0.34 201.71%
P/EPS 55.56 -0.77 -0.82 -5.85 150.00 49.23 15.00 138.82%
EY 1.80 -130.63 -121.40 -17.09 0.67 2.03 6.67 -58.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.36 0.29 0.30 0.22 0.21 43.09%

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