[HBGLOB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3517.32%
YoY- -185.07%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 81,026 162,324 161,338 185,056 417,338 417,337 409,138 -23.63%
PBT -21,028 -71,589 -22,684 -19,933 158,585 158,585 133,000 -
Tax 0 0 -377 -6,746 -38,853 -38,853 -33,658 -
NP -21,028 -71,589 -23,061 -26,680 119,732 119,732 99,341 -
-
NP to SH -21,028 -70,384 -21,641 -22,282 26,194 119,732 99,341 -
-
Tax Rate - - - - 24.50% 24.50% 25.31% -
Total Cost 102,054 233,913 184,399 211,736 297,606 297,605 309,797 -16.88%
-
Net Worth 173,160 421,199 420,976 407,160 430,340 397,754 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 173,160 421,199 420,976 407,160 430,340 397,754 0 -
NOSH 468,000 468,000 467,752 468,000 467,761 467,946 309,051 7.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -25.95% -44.10% -14.29% -14.42% 28.69% 28.69% 24.28% -
ROE -12.14% -16.71% -5.14% -5.47% 6.09% 30.10% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.31 34.68 34.49 39.54 89.22 89.18 132.39 -28.73%
EPS -4.49 -15.04 -4.63 -4.76 5.60 25.59 30.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.90 0.90 0.87 0.92 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.34 46.76 46.48 53.31 120.22 120.22 117.86 -23.63%
EPS -6.06 -20.28 -6.23 -6.42 7.55 34.49 28.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4988 1.2133 1.2127 1.1729 1.2397 1.1458 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.055 0.07 0.07 0.16 0.38 0.50 0.00 -
P/RPS 0.32 0.20 0.20 0.40 0.43 0.56 0.00 -
P/EPS -1.22 -0.47 -1.51 -3.36 6.79 1.95 0.00 -
EY -81.69 -214.85 -66.10 -29.76 14.74 51.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.08 0.08 0.18 0.41 0.59 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 23/11/15 28/11/14 29/11/13 30/11/12 30/11/11 14/12/10 -
Price 0.035 0.07 0.085 0.165 0.31 0.61 0.00 -
P/RPS 0.20 0.20 0.25 0.42 0.35 0.68 0.00 -
P/EPS -0.78 -0.47 -1.84 -3.47 5.54 2.38 0.00 -
EY -128.38 -214.85 -54.43 -28.86 18.06 41.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.08 0.09 0.19 0.34 0.72 0.00 -

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