[HUBLINE] QoQ TTM Result on 31-Mar-2013 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -2622.58%
YoY- 59.7%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 373,599 388,623 428,484 461,346 491,655 499,063 481,030 -15.46%
PBT -202,146 -204,438 -197,845 -32,025 1,861 3,642 -79,451 86.05%
Tax -3,818 -3,234 -817 -491 -572 -1,258 -1,447 90.60%
NP -205,964 -207,672 -198,662 -32,516 1,289 2,384 -80,898 86.13%
-
NP to SH -205,964 -207,672 -198,662 -32,516 1,289 2,384 -80,898 86.13%
-
Tax Rate - - - - 30.74% 34.54% - -
Total Cost 579,563 596,295 627,146 493,862 490,366 496,679 561,928 2.07%
-
Net Worth 464,955 437,500 454,164 610,256 640,500 576,865 594,199 -15.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 464,955 437,500 454,164 610,256 640,500 576,865 594,199 -15.04%
NOSH 3,321,110 3,125,000 3,244,035 3,211,875 3,202,500 2,136,538 2,122,142 34.68%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -55.13% -53.44% -46.36% -7.05% 0.26% 0.48% -16.82% -
ROE -44.30% -47.47% -43.74% -5.33% 0.20% 0.41% -13.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.25 12.44 13.21 14.36 15.35 23.36 22.67 -37.23%
EPS -6.20 -6.65 -6.12 -1.01 0.04 0.11 -3.81 38.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.19 0.20 0.27 0.28 -36.92%
Adjusted Per Share Value based on latest NOSH - 3,211,875
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.71 9.06 9.99 10.75 11.46 11.63 11.21 -15.44%
EPS -4.80 -4.84 -4.63 -0.76 0.03 0.06 -1.89 85.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.102 0.1059 0.1423 0.1493 0.1345 0.1385 -15.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.055 0.05 0.05 0.06 0.06 0.06 0.07 -
P/RPS 0.49 0.40 0.38 0.42 0.39 0.26 0.31 35.57%
P/EPS -0.89 -0.75 -0.82 -5.93 149.07 53.77 -1.84 -38.29%
EY -112.76 -132.91 -122.48 -16.87 0.67 1.86 -54.46 62.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.36 0.32 0.30 0.22 0.25 34.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.05 0.05 0.05 0.055 0.06 0.06 0.06 -
P/RPS 0.44 0.40 0.38 0.38 0.39 0.26 0.26 41.87%
P/EPS -0.81 -0.75 -0.82 -5.43 149.07 53.77 -1.57 -35.59%
EY -124.03 -132.91 -122.48 -18.41 0.67 1.86 -63.53 56.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.36 0.29 0.30 0.22 0.21 43.09%

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