[HUBLINE] QoQ Quarter Result on 31-Dec-2002 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
14-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 164.62%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 87,237 88,325 77,607 88,747 91,684 98,228 84,512 2.13%
PBT 3,965 5,324 4,092 5,810 5,137 5,140 5,744 -21.87%
Tax -1,046 -1,268 -984 -1,412 -3,475 -1,228 -937 7.60%
NP 2,919 4,056 3,108 4,398 1,662 3,912 4,807 -28.26%
-
NP to SH 2,919 4,056 3,108 4,398 1,662 3,912 4,807 -28.26%
-
Tax Rate 26.38% 23.82% 24.05% 24.30% 67.65% 23.89% 16.31% -
Total Cost 84,318 84,269 74,499 84,349 90,022 94,316 79,705 3.81%
-
Net Worth 130,131 150,800 146,947 145,302 140,432 137,240 123,744 3.40%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 130,131 150,800 146,947 145,302 140,432 137,240 123,744 3.40%
NOSH 130,131 130,000 130,041 129,734 128,837 128,262 118,985 6.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.35% 4.59% 4.00% 4.96% 1.81% 3.98% 5.69% -
ROE 2.24% 2.69% 2.12% 3.03% 1.18% 2.85% 3.88% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 67.04 67.94 59.68 68.41 71.16 76.58 71.03 -3.77%
EPS 2.24 3.12 2.39 3.39 1.29 3.05 4.04 -32.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.16 1.13 1.12 1.09 1.07 1.04 -2.57%
Adjusted Per Share Value based on latest NOSH - 129,734
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.93 1.96 1.72 1.97 2.03 2.18 1.87 2.12%
EPS 0.06 0.09 0.07 0.10 0.04 0.09 0.11 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0288 0.0334 0.0326 0.0322 0.0311 0.0304 0.0274 3.37%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.43 0.31 0.29 0.30 0.28 0.31 0.34 -
P/RPS 0.64 0.46 0.49 0.44 0.39 0.40 0.48 21.12%
P/EPS 19.17 9.94 12.13 8.85 21.71 10.16 8.42 72.97%
EY 5.22 10.06 8.24 11.30 4.61 9.84 11.88 -42.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.26 0.27 0.26 0.29 0.33 19.27%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 30/05/03 14/04/03 28/11/02 29/08/02 24/05/02 -
Price 0.49 0.34 0.32 0.29 0.32 0.30 0.32 -
P/RPS 0.73 0.50 0.54 0.42 0.45 0.39 0.45 38.02%
P/EPS 21.84 10.90 13.39 8.55 24.81 9.84 7.92 96.52%
EY 4.58 9.18 7.47 11.69 4.03 10.17 12.63 -49.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.29 0.28 0.26 0.29 0.28 0.31 35.65%

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