[HUBLINE] QoQ Quarter Result on 31-Dec-2009 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -83.61%
YoY- 70.61%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 150,364 166,418 148,843 137,732 146,816 140,682 133,353 8.32%
PBT 4,158 2,595 1,735 1,618 8,285 6,277 -14,376 -
Tax 850 -528 -576 -219 251 -133 -200 -
NP 5,008 2,067 1,159 1,399 8,536 6,144 -14,576 -
-
NP to SH 5,008 2,067 1,159 1,399 8,536 6,144 -14,576 -
-
Tax Rate -20.44% 20.35% 33.20% 13.54% -3.03% 2.12% - -
Total Cost 145,356 164,351 147,684 136,333 138,280 134,538 147,929 -1.16%
-
Net Worth 574,992 601,309 618,133 497,422 470,098 476,473 460,950 15.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 3,863 - - - - -
Div Payout % - - 333.33% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 574,992 601,309 618,133 497,422 470,098 476,473 460,950 15.86%
NOSH 1,854,814 1,879,090 1,931,666 1,554,444 1,237,101 1,253,877 1,245,812 30.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.33% 1.24% 0.78% 1.02% 5.81% 4.37% -10.93% -
ROE 0.87% 0.34% 0.19% 0.28% 1.82% 1.29% -3.16% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.11 8.86 7.71 8.86 11.87 11.22 10.70 -16.85%
EPS 0.27 0.11 0.06 0.09 0.69 0.49 -1.17 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.32 0.32 0.38 0.38 0.37 -11.11%
Adjusted Per Share Value based on latest NOSH - 1,554,444
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.50 3.88 3.47 3.21 3.42 3.28 3.11 8.18%
EPS 0.12 0.05 0.03 0.03 0.20 0.14 -0.34 -
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.134 0.1402 0.1441 0.1159 0.1096 0.1111 0.1074 15.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.17 0.19 0.21 0.31 0.29 0.19 -
P/RPS 2.10 1.92 2.47 2.37 2.61 2.58 1.78 11.64%
P/EPS 62.96 154.55 316.67 233.33 44.93 59.18 -16.24 -
EY 1.59 0.65 0.32 0.43 2.23 1.69 -6.16 -
DY 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.59 0.66 0.82 0.76 0.51 5.15%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.19 0.17 0.17 0.20 0.20 0.29 0.29 -
P/RPS 2.34 1.92 2.21 2.26 1.69 2.58 2.71 -9.31%
P/EPS 70.37 154.55 283.33 222.22 28.99 59.18 -24.79 -
EY 1.42 0.65 0.35 0.45 3.45 1.69 -4.03 -
DY 0.00 0.00 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.53 0.63 0.53 0.76 0.78 -15.10%

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