[HUBLINE] QoQ TTM Result on 30-Sep-2012 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 102.95%
YoY- 103.33%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 428,484 461,346 491,655 499,063 481,030 489,969 532,789 -13.53%
PBT -197,845 -32,025 1,861 3,642 -79,451 -79,432 -77,705 86.56%
Tax -817 -491 -572 -1,258 -1,447 -1,254 -991 -12.08%
NP -198,662 -32,516 1,289 2,384 -80,898 -80,686 -78,696 85.50%
-
NP to SH -198,662 -32,516 1,289 2,384 -80,898 -80,686 -78,696 85.50%
-
Tax Rate - - 30.74% 34.54% - - - -
Total Cost 627,146 493,862 490,366 496,679 561,928 570,655 611,485 1.70%
-
Net Worth 454,164 610,256 640,500 576,865 594,199 495,835 475,199 -2.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 454,164 610,256 640,500 576,865 594,199 495,835 475,199 -2.97%
NOSH 3,244,035 3,211,875 3,202,500 2,136,538 2,122,142 1,836,428 1,827,692 46.64%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -46.36% -7.05% 0.26% 0.48% -16.82% -16.47% -14.77% -
ROE -43.74% -5.33% 0.20% 0.41% -13.61% -16.27% -16.56% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.21 14.36 15.35 23.36 22.67 26.68 29.15 -41.02%
EPS -6.12 -1.01 0.04 0.11 -3.81 -4.39 -4.31 26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.19 0.20 0.27 0.28 0.27 0.26 -33.83%
Adjusted Per Share Value based on latest NOSH - 2,136,538
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.99 10.75 11.46 11.63 11.21 11.42 12.42 -13.52%
EPS -4.63 -0.76 0.03 0.06 -1.89 -1.88 -1.83 85.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.1423 0.1493 0.1345 0.1385 0.1156 0.1108 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.05 0.06 0.06 0.06 0.07 0.09 0.09 -
P/RPS 0.38 0.42 0.39 0.26 0.31 0.34 0.31 14.55%
P/EPS -0.82 -5.93 149.07 53.77 -1.84 -2.05 -2.09 -46.43%
EY -122.48 -16.87 0.67 1.86 -54.46 -48.82 -47.84 87.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.30 0.22 0.25 0.33 0.35 1.89%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 -
Price 0.05 0.055 0.06 0.06 0.06 0.07 0.09 -
P/RPS 0.38 0.38 0.39 0.26 0.26 0.26 0.31 14.55%
P/EPS -0.82 -5.43 149.07 53.77 -1.57 -1.59 -2.09 -46.43%
EY -122.48 -18.41 0.67 1.86 -63.53 -62.77 -47.84 87.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.30 0.22 0.21 0.26 0.35 1.89%

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