[HBGLOB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -144.08%
YoY- -107.35%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 146,841 192,392 211,004 242,502 268,963 293,133 324,752 -41.11%
PBT -37,560 -20,251 -3,910 4,709 23,181 39,715 59,250 -
Tax -3,210 -7,414 -10,182 -10,533 -9,968 -13,814 -20,533 -71.01%
NP -40,770 -27,665 -14,092 -5,824 13,213 25,901 38,717 -
-
NP to SH -37,928 -25,141 -12,695 -5,824 13,213 25,901 38,717 -
-
Tax Rate - - - 223.68% 43.00% 34.78% 34.65% -
Total Cost 187,611 220,057 225,096 248,326 255,750 267,232 286,035 -24.52%
-
Net Worth 407,160 393,119 407,160 425,880 425,880 420,783 430,560 -3.66%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - 17,783 - - -
Div Payout % - - - - 134.59% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 407,160 393,119 407,160 425,880 425,880 420,783 430,560 -3.66%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -27.76% -14.38% -6.68% -2.40% 4.91% 8.84% 11.92% -
ROE -9.32% -6.40% -3.12% -1.37% 3.10% 6.16% 8.99% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 31.38 41.11 45.09 51.82 57.47 62.70 69.39 -41.11%
EPS -8.10 -5.37 -2.71 -1.24 2.82 5.54 8.27 -
DPS 0.00 0.00 0.00 0.00 3.80 0.00 0.00 -
NAPS 0.87 0.84 0.87 0.91 0.91 0.90 0.92 -3.66%
Adjusted Per Share Value based on latest NOSH - 468,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.30 55.42 60.78 69.86 77.48 84.44 93.55 -41.11%
EPS -10.93 -7.24 -3.66 -1.68 3.81 7.46 11.15 -
DPS 0.00 0.00 0.00 0.00 5.12 0.00 0.00 -
NAPS 1.1729 1.1324 1.1729 1.2268 1.2268 1.2121 1.2403 -3.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.115 0.145 0.16 0.145 0.275 0.26 0.38 -
P/RPS 0.37 0.35 0.35 0.28 0.48 0.41 0.55 -23.24%
P/EPS -1.42 -2.70 -5.90 -11.65 9.74 4.69 4.59 -
EY -70.47 -37.05 -16.95 -8.58 10.27 21.31 21.77 -
DY 0.00 0.00 0.00 0.00 13.82 0.00 0.00 -
P/NAPS 0.13 0.17 0.18 0.16 0.30 0.29 0.41 -53.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 06/03/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.09 0.115 0.165 0.14 0.15 0.28 0.31 -
P/RPS 0.29 0.28 0.37 0.27 0.26 0.45 0.45 -25.41%
P/EPS -1.11 -2.14 -6.08 -11.25 5.31 5.05 3.75 -
EY -90.05 -46.71 -16.44 -8.89 18.82 19.79 26.69 -
DY 0.00 0.00 0.00 0.00 25.33 0.00 0.00 -
P/NAPS 0.10 0.14 0.19 0.15 0.16 0.31 0.34 -55.80%

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