[HUBLINE] QoQ TTM Result on 31-Dec-2012 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -45.93%
YoY- 101.64%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 388,623 428,484 461,346 491,655 499,063 481,030 489,969 -14.30%
PBT -204,438 -197,845 -32,025 1,861 3,642 -79,451 -79,432 87.69%
Tax -3,234 -817 -491 -572 -1,258 -1,447 -1,254 87.95%
NP -207,672 -198,662 -32,516 1,289 2,384 -80,898 -80,686 87.70%
-
NP to SH -207,672 -198,662 -32,516 1,289 2,384 -80,898 -80,686 87.70%
-
Tax Rate - - - 30.74% 34.54% - - -
Total Cost 596,295 627,146 493,862 490,366 496,679 561,928 570,655 2.97%
-
Net Worth 437,500 454,164 610,256 640,500 576,865 594,199 495,835 -7.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 437,500 454,164 610,256 640,500 576,865 594,199 495,835 -7.99%
NOSH 3,125,000 3,244,035 3,211,875 3,202,500 2,136,538 2,122,142 1,836,428 42.48%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -53.44% -46.36% -7.05% 0.26% 0.48% -16.82% -16.47% -
ROE -47.47% -43.74% -5.33% 0.20% 0.41% -13.61% -16.27% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.44 13.21 14.36 15.35 23.36 22.67 26.68 -39.84%
EPS -6.65 -6.12 -1.01 0.04 0.11 -3.81 -4.39 31.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.19 0.20 0.27 0.28 0.27 -35.43%
Adjusted Per Share Value based on latest NOSH - 3,202,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.61 9.50 10.23 10.90 11.06 10.66 10.86 -14.32%
EPS -4.60 -4.40 -0.72 0.03 0.05 -1.79 -1.79 87.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.097 0.1007 0.1353 0.142 0.1279 0.1317 0.1099 -7.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.05 0.05 0.06 0.06 0.06 0.07 0.09 -
P/RPS 0.40 0.38 0.42 0.39 0.26 0.31 0.34 11.43%
P/EPS -0.75 -0.82 -5.93 149.07 53.77 -1.84 -2.05 -48.81%
EY -132.91 -122.48 -16.87 0.67 1.86 -54.46 -48.82 94.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.32 0.30 0.22 0.25 0.33 5.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.05 0.05 0.055 0.06 0.06 0.06 0.07 -
P/RPS 0.40 0.38 0.38 0.39 0.26 0.26 0.26 33.23%
P/EPS -0.75 -0.82 -5.43 149.07 53.77 -1.57 -1.59 -39.37%
EY -132.91 -122.48 -18.41 0.67 1.86 -63.53 -62.77 64.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.29 0.30 0.22 0.21 0.26 24.20%

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