[HUBLINE] QoQ 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- -2507.03%
YoY- -1220.83%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 92,666 100,001 89,542 91,390 107,690 139,862 122,404 -16.89%
PBT 3,209 -11,742 -162,779 -30,834 917 -5,149 3,041 3.63%
Tax -220 -2,982 -396 -220 364 -565 -70 114.11%
NP 2,989 -14,724 -163,175 -31,054 1,281 -5,714 2,971 0.40%
-
NP to SH 2,989 -14,724 -163,175 -30,834 1,281 -5,714 2,971 0.40%
-
Tax Rate 6.86% - - - -39.69% - 2.30% -
Total Cost 89,677 114,725 252,717 122,444 106,409 145,576 119,433 -17.34%
-
Net Worth 464,955 437,500 454,164 610,256 640,500 576,865 594,199 -15.04%
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 464,955 437,500 454,164 610,256 640,500 576,865 594,199 -15.04%
NOSH 3,321,110 3,125,000 3,244,035 3,211,875 3,202,500 2,136,538 2,122,142 34.68%
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% -14.72% -182.23% -33.98% 1.19% -4.09% 2.43% -
ROE 0.64% -3.37% -35.93% -5.05% 0.20% -0.99% 0.50% -
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 3.20 2.76 2.85 3.36 6.55 5.77 -38.31%
EPS 0.09 -0.45 -5.03 -0.96 0.04 -0.26 0.14 -25.45%
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 2.33 2.09 2.13 2.51 3.26 2.85 -16.83%
EPS 0.07 -0.34 -3.80 -0.72 0.03 -0.13 0.07 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.102 0.1059 0.1423 0.1493 0.1345 0.1385 -15.03%
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 1.56 1.81 2.11 1.78 0.92 1.21 38.27%
P/EPS 61.11 -10.61 -0.99 -6.25 150.00 -22.43 50.00 14.27%
EY 1.64 -9.42 -100.60 -16.00 0.67 -4.46 2.00 -12.36%
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 1.56 1.81 1.93 1.78 0.92 1.04 43.47%
P/EPS 55.56 -10.61 -0.99 -5.73 150.00 -22.43 42.86 18.83%
EY 1.80 -9.42 -100.60 -17.45 0.67 -4.46 2.33 -15.76%
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