[HUBLINE] YoY Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -8.58%
YoY- 118.6%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 398,160 473,594 633,512 573,150 569,198 741,298 438,354 -1.58%
PBT -59,834 11,500 -9,438 6,706 -26,414 74,164 29,496 -
Tax 288 -1,246 37,798 -1,590 -1,098 -4,000 0 -
NP -59,546 10,254 28,360 5,116 -27,512 70,164 29,496 -
-
NP to SH -59,834 10,254 28,360 5,116 -27,512 44,010 29,496 -
-
Tax Rate - 10.83% - 23.71% - 5.39% 0.00% -
Total Cost 457,706 463,340 605,152 568,034 596,710 671,134 408,858 1.89%
-
Net Worth 604,705 532,419 578,394 545,706 458,533 422,756 380,693 8.01%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 6,821 - 6,503 - -
Div Payout % - - - 133.33% - 14.78% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 604,705 532,419 578,394 545,706 458,533 422,756 380,693 8.01%
NOSH 3,182,659 1,971,923 1,865,789 1,705,333 1,239,279 1,083,990 154,753 65.44%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -14.96% 2.17% 4.48% 0.89% -4.83% 9.47% 6.73% -
ROE -9.89% 1.93% 4.90% 0.94% -6.00% 10.41% 7.75% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.51 24.02 33.95 33.61 45.93 68.39 283.26 -40.51%
EPS -1.88 0.52 1.52 0.30 -2.22 4.06 19.06 -
DPS 0.00 0.00 0.00 0.40 0.00 0.60 0.00 -
NAPS 0.19 0.27 0.31 0.32 0.37 0.39 2.46 -34.71%
Adjusted Per Share Value based on latest NOSH - 1,931,666
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.83 10.50 14.04 12.70 12.62 16.43 9.72 -1.58%
EPS -1.33 0.23 0.63 0.11 -0.61 0.98 0.65 -
DPS 0.00 0.00 0.00 0.15 0.00 0.14 0.00 -
NAPS 0.134 0.118 0.1282 0.121 0.1016 0.0937 0.0844 8.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.06 0.09 0.17 0.19 0.19 0.42 0.44 -
P/RPS 0.48 0.37 0.50 0.57 0.41 0.61 0.16 20.07%
P/EPS -3.19 17.31 11.18 63.33 -8.56 10.34 2.31 -
EY -31.33 5.78 8.94 1.58 -11.68 9.67 43.32 -
DY 0.00 0.00 0.00 2.11 0.00 1.43 0.00 -
P/NAPS 0.32 0.33 0.55 0.59 0.51 1.08 0.18 10.05%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 30/05/11 27/05/10 29/05/09 29/05/08 13/06/07 -
Price 0.055 0.07 0.12 0.17 0.29 0.47 0.60 -
P/RPS 0.44 0.29 0.35 0.51 0.63 0.69 0.21 13.10%
P/EPS -2.93 13.46 7.89 56.67 -13.06 11.58 3.15 -
EY -34.18 7.43 12.67 1.76 -7.66 8.64 31.77 -
DY 0.00 0.00 0.00 2.35 0.00 1.28 0.00 -
P/NAPS 0.29 0.26 0.39 0.53 0.78 1.21 0.24 3.20%

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