[HBGLOB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 32.58%
YoY- -78.12%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 120,345 133,020 145,233 175,892 160,235 146,841 192,392 -26.92%
PBT -37,832 -34,225 -23,426 -24,148 -36,625 -37,560 -20,251 51.85%
Tax 0 0 -281 -281 70 -3,210 -7,414 -
NP -37,832 -34,225 -23,707 -24,429 -36,555 -40,770 -27,665 23.27%
-
NP to SH -37,566 -34,036 -23,456 -22,612 -33,538 -37,928 -25,141 30.79%
-
Tax Rate - - - - - - - -
Total Cost 158,177 167,245 168,940 200,321 196,790 187,611 220,057 -19.80%
-
Net Worth 393,119 397,800 388,439 421,199 369,720 407,160 393,119 0.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 393,119 397,800 388,439 421,199 369,720 407,160 393,119 0.00%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -31.44% -25.73% -16.32% -13.89% -22.81% -27.76% -14.38% -
ROE -9.56% -8.56% -6.04% -5.37% -9.07% -9.32% -6.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.71 28.42 31.03 37.58 34.24 31.38 41.11 -26.93%
EPS -8.03 -7.27 -5.01 -4.83 -7.17 -8.10 -5.37 30.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.85 0.83 0.90 0.79 0.87 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 468,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.39 17.01 18.57 22.49 20.49 18.78 24.60 -26.91%
EPS -4.80 -4.35 -3.00 -2.89 -4.29 -4.85 -3.21 30.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5027 0.5087 0.4967 0.5386 0.4728 0.5207 0.5027 0.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.05 0.06 0.055 0.07 0.09 0.115 0.145 -
P/RPS 0.19 0.21 0.18 0.19 0.26 0.37 0.35 -33.52%
P/EPS -0.62 -0.83 -1.10 -1.45 -1.26 -1.42 -2.70 -62.60%
EY -160.54 -121.21 -91.13 -69.02 -79.62 -70.47 -37.05 166.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.07 0.08 0.11 0.13 0.17 -50.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 06/03/14 -
Price 0.08 0.05 0.055 0.085 0.095 0.09 0.115 -
P/RPS 0.31 0.18 0.18 0.23 0.28 0.29 0.28 7.04%
P/EPS -1.00 -0.69 -1.10 -1.76 -1.33 -1.11 -2.14 -39.86%
EY -100.34 -145.45 -91.13 -56.84 -75.43 -90.05 -46.71 66.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.06 0.07 0.09 0.12 0.10 0.14 -20.14%

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