[HUBLINE] QoQ TTM Result on 30-Jun-2012 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -0.26%
YoY- -461.62%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 461,346 491,655 499,063 481,030 489,969 532,789 569,928 -13.13%
PBT -32,025 1,861 3,642 -79,451 -79,432 -77,705 -89,901 -49.71%
Tax -491 -572 -1,258 -1,447 -1,254 -991 18,268 -
NP -32,516 1,289 2,384 -80,898 -80,686 -78,696 -71,633 -40.90%
-
NP to SH -32,516 1,289 2,384 -80,898 -80,686 -78,696 -71,633 -40.90%
-
Tax Rate - 30.74% 34.54% - - - - -
Total Cost 493,862 490,366 496,679 561,928 570,655 611,485 641,561 -15.99%
-
Net Worth 610,256 640,500 576,865 594,199 495,835 475,199 482,650 16.91%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 610,256 640,500 576,865 594,199 495,835 475,199 482,650 16.91%
NOSH 3,211,875 3,202,500 2,136,538 2,122,142 1,836,428 1,827,692 1,856,349 44.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -7.05% 0.26% 0.48% -16.82% -16.47% -14.77% -12.57% -
ROE -5.33% 0.20% 0.41% -13.61% -16.27% -16.56% -14.84% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.36 15.35 23.36 22.67 26.68 29.15 30.70 -39.71%
EPS -1.01 0.04 0.11 -3.81 -4.39 -4.31 -3.86 -59.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.27 0.28 0.27 0.26 0.26 -18.85%
Adjusted Per Share Value based on latest NOSH - 2,122,142
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.75 11.46 11.63 11.21 11.42 12.42 13.28 -13.13%
EPS -0.76 0.03 0.06 -1.89 -1.88 -1.83 -1.67 -40.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1423 0.1493 0.1345 0.1385 0.1156 0.1108 0.1125 16.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.06 0.06 0.06 0.07 0.09 0.09 0.09 -
P/RPS 0.42 0.39 0.26 0.31 0.34 0.31 0.29 27.97%
P/EPS -5.93 149.07 53.77 -1.84 -2.05 -2.09 -2.33 86.30%
EY -16.87 0.67 1.86 -54.46 -48.82 -47.84 -42.88 -46.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.22 0.25 0.33 0.35 0.35 -5.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 30/11/11 -
Price 0.055 0.06 0.06 0.06 0.07 0.09 0.09 -
P/RPS 0.38 0.39 0.26 0.26 0.26 0.31 0.29 19.72%
P/EPS -5.43 149.07 53.77 -1.57 -1.59 -2.09 -2.33 75.68%
EY -18.41 0.67 1.86 -63.53 -62.77 -47.84 -42.88 -43.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.22 0.21 0.26 0.35 0.35 -11.77%

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