[HBGLOB] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 154.79%
YoY- -67.17%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 26,408 30,234 79,793 74,569 57,906 56,695 103,963 -59.85%
PBT -20,053 -9,080 16,190 9,033 -11,434 9,392 32,724 -
Tax 351 -3,280 -4,485 -2,768 0 -2,715 -8,331 -
NP -19,702 -12,360 11,705 6,265 -11,434 6,677 24,393 -
-
NP to SH -18,305 -12,360 11,705 6,265 -11,434 6,677 24,393 -
-
Tax Rate - - 27.70% 30.64% - 28.91% 25.46% -
Total Cost 46,110 42,594 68,088 68,304 69,340 50,018 79,570 -30.46%
-
Net Worth 407,160 425,880 425,880 421,199 430,560 458,640 430,560 -3.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 17,783 - -
Div Payout % - - - - - 266.35% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 407,160 425,880 425,880 421,199 430,560 458,640 430,560 -3.65%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -74.61% -40.88% 14.67% 8.40% -19.75% 11.78% 23.46% -
ROE -4.50% -2.90% 2.75% 1.49% -2.66% 1.46% 5.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.64 6.46 17.05 15.93 12.37 12.11 22.21 -59.86%
EPS -3.91 -0.03 2.50 1.34 -2.44 1.43 5.21 -
DPS 0.00 0.00 0.00 0.00 0.00 3.80 0.00 -
NAPS 0.87 0.91 0.91 0.90 0.92 0.98 0.92 -3.65%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.61 8.71 22.99 21.48 16.68 16.33 29.95 -59.84%
EPS -5.27 -3.56 3.37 1.80 -3.29 1.92 7.03 -
DPS 0.00 0.00 0.00 0.00 0.00 5.12 0.00 -
NAPS 1.1729 1.2268 1.2268 1.2133 1.2403 1.3212 1.2403 -3.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.16 0.145 0.275 0.26 0.38 0.56 0.56 -
P/RPS 2.84 2.24 1.61 1.63 3.07 4.62 2.52 8.28%
P/EPS -4.09 -5.49 11.00 19.42 -15.55 39.25 10.74 -
EY -24.45 -18.21 9.09 5.15 -6.43 2.55 9.31 -
DY 0.00 0.00 0.00 0.00 0.00 6.79 0.00 -
P/NAPS 0.18 0.16 0.30 0.29 0.41 0.57 0.61 -55.64%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.165 0.14 0.15 0.28 0.31 0.55 0.54 -
P/RPS 2.92 2.17 0.88 1.76 2.51 4.54 2.43 13.01%
P/EPS -4.22 -5.30 6.00 20.92 -12.69 38.55 10.36 -
EY -23.70 -18.86 16.67 4.78 -7.88 2.59 9.65 -
DY 0.00 0.00 0.00 0.00 0.00 6.91 0.00 -
P/NAPS 0.19 0.15 0.16 0.31 0.34 0.56 0.59 -52.98%

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