[HBGLOB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -3.73%
YoY- 6.7%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 139,431 120,345 133,020 145,233 175,892 160,235 146,841 -3.39%
PBT -56,833 -37,832 -34,225 -23,426 -24,148 -36,625 -37,560 31.76%
Tax 0 0 0 -281 -281 70 -3,210 -
NP -56,833 -37,832 -34,225 -23,707 -24,429 -36,555 -40,770 24.76%
-
NP to SH -56,073 -37,566 -34,036 -23,456 -22,612 -33,538 -37,928 29.74%
-
Tax Rate - - - - - - - -
Total Cost 196,264 158,177 167,245 168,940 200,321 196,790 187,611 3.04%
-
Net Worth 421,199 393,119 397,800 388,439 421,199 369,720 407,160 2.28%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 421,199 393,119 397,800 388,439 421,199 369,720 407,160 2.28%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -40.76% -31.44% -25.73% -16.32% -13.89% -22.81% -27.76% -
ROE -13.31% -9.56% -8.56% -6.04% -5.37% -9.07% -9.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.79 25.71 28.42 31.03 37.58 34.24 31.38 -3.40%
EPS -11.98 -8.03 -7.27 -5.01 -4.83 -7.17 -8.10 29.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.84 0.85 0.83 0.90 0.79 0.87 2.28%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 17.83 15.39 17.01 18.57 22.49 20.49 18.78 -3.39%
EPS -7.17 -4.80 -4.35 -3.00 -2.89 -4.29 -4.85 29.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5386 0.5027 0.5087 0.4967 0.5386 0.4728 0.5207 2.27%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.07 0.05 0.06 0.055 0.07 0.09 0.115 -
P/RPS 0.23 0.19 0.21 0.18 0.19 0.26 0.37 -27.14%
P/EPS -0.58 -0.62 -0.83 -1.10 -1.45 -1.26 -1.42 -44.91%
EY -171.16 -160.54 -121.21 -91.13 -69.02 -79.62 -70.47 80.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.06 0.07 0.07 0.08 0.11 0.13 -27.62%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.07 0.08 0.05 0.055 0.085 0.095 0.09 -
P/RPS 0.23 0.31 0.18 0.18 0.23 0.28 0.29 -14.30%
P/EPS -0.58 -1.00 -0.69 -1.10 -1.76 -1.33 -1.11 -35.10%
EY -171.16 -100.34 -145.45 -91.13 -56.84 -75.43 -90.05 53.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.10 0.06 0.07 0.09 0.12 0.10 -13.81%

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