[HBGLOB] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -334.17%
YoY- -937.92%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 123,959 159,062 170,440 177,887 139,431 120,345 133,020 -4.58%
PBT -210,519 -237,830 -244,463 -245,248 -56,833 -37,832 -34,225 234.60%
Tax 595 595 595 595 0 0 0 -
NP -209,924 -237,235 -243,868 -244,653 -56,833 -37,832 -34,225 233.97%
-
NP to SH -209,924 -236,544 -242,925 -243,454 -56,073 -37,566 -34,036 235.20%
-
Tax Rate - - - - - - - -
Total Cost 333,883 396,297 414,308 422,540 196,264 158,177 167,245 58.34%
-
Net Worth 173,160 173,160 177,839 205,919 421,199 393,119 397,800 -42.47%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 173,160 173,160 177,839 205,919 421,199 393,119 397,800 -42.47%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -169.35% -149.15% -143.08% -137.53% -40.76% -31.44% -25.73% -
ROE -121.23% -136.60% -136.60% -118.23% -13.31% -9.56% -8.56% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.49 33.99 36.42 38.01 29.79 25.71 28.42 -4.56%
EPS -44.86 -50.54 -51.91 -52.02 -11.98 -8.03 -7.27 235.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.38 0.44 0.90 0.84 0.85 -42.47%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.71 45.82 49.10 51.24 40.17 34.67 38.32 -4.58%
EPS -60.47 -68.14 -69.98 -70.13 -16.15 -10.82 -9.80 235.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4988 0.4988 0.5123 0.5932 1.2133 1.1324 1.1459 -42.47%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.055 0.04 0.05 0.065 0.07 0.05 0.06 -
P/RPS 0.21 0.12 0.14 0.17 0.23 0.19 0.21 0.00%
P/EPS -0.12 -0.08 -0.10 -0.12 -0.58 -0.62 -0.83 -72.35%
EY -815.56 -1,263.59 -1,038.14 -800.31 -171.16 -160.54 -121.21 255.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.11 0.13 0.15 0.08 0.06 0.07 65.98%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 25/05/16 29/02/16 23/11/15 28/08/15 29/05/15 -
Price 0.035 0.045 0.065 0.055 0.07 0.08 0.05 -
P/RPS 0.13 0.13 0.18 0.14 0.23 0.31 0.18 -19.45%
P/EPS -0.08 -0.09 -0.13 -0.11 -0.58 -1.00 -0.69 -76.12%
EY -1,281.59 -1,123.19 -798.57 -945.82 -171.16 -100.34 -145.45 324.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.12 0.17 0.13 0.08 0.10 0.06 30.94%

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