[HUBLINE] QoQ Quarter Result on 30-Jun-2005 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 7.82%
YoY- 40.65%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 94,008 96,466 107,799 109,932 100,237 96,237 106,641 -8.06%
PBT 7,821 9,004 9,143 11,055 10,253 15,153 6,803 9.75%
Tax 0 0 -83 0 0 0 184 -
NP 7,821 9,004 9,060 11,055 10,253 15,153 6,987 7.81%
-
NP to SH 7,821 9,004 9,060 11,055 10,253 15,153 6,987 7.81%
-
Tax Rate 0.00% 0.00% 0.91% 0.00% 0.00% 0.00% -2.70% -
Total Cost 86,187 87,462 98,739 98,877 89,984 81,084 99,654 -9.23%
-
Net Worth 361,566 356,116 155,575 265,879 248,741 212,028 141,442 87.06%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 361,566 356,116 155,575 265,879 248,741 212,028 141,442 87.06%
NOSH 155,178 155,509 155,575 155,485 151,671 141,352 141,442 6.37%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.32% 9.33% 8.40% 10.06% 10.23% 15.75% 6.55% -
ROE 2.16% 2.53% 5.82% 4.16% 4.12% 7.15% 4.94% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 60.58 62.03 69.29 70.70 66.09 68.08 75.40 -13.58%
EPS 5.04 5.79 5.82 7.11 6.76 10.72 4.94 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.29 1.00 1.71 1.64 1.50 1.00 75.84%
Adjusted Per Share Value based on latest NOSH - 155,485
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.19 2.25 2.51 2.56 2.34 2.24 2.49 -8.20%
EPS 0.18 0.21 0.21 0.26 0.24 0.35 0.16 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.083 0.0363 0.062 0.058 0.0494 0.033 86.97%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.24 0.35 0.40 0.45 0.45 0.47 0.48 -
P/RPS 0.40 0.56 0.58 0.64 0.68 0.69 0.64 -26.92%
P/EPS 4.76 6.04 6.87 6.33 6.66 4.38 9.72 -37.89%
EY 21.00 16.54 14.56 15.80 15.02 22.81 10.29 60.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.15 0.40 0.26 0.27 0.31 0.48 -64.89%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 29/11/05 26/08/05 27/05/05 28/02/05 26/11/04 -
Price 0.24 0.30 0.37 0.41 0.45 0.47 0.51 -
P/RPS 0.40 0.48 0.53 0.58 0.68 0.69 0.68 -29.81%
P/EPS 4.76 5.18 6.35 5.77 6.66 4.38 10.32 -40.33%
EY 21.00 19.30 15.74 17.34 15.02 22.81 9.69 67.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.37 0.24 0.27 0.31 0.51 -66.28%

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