[HUBLINE] YoY Annualized Quarter 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- -1267.72%
YoY- -683.52%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 109,226 217,746 368,894 398,160 473,594 633,512 573,150 -24.12%
PBT 4,622 -724,974 10,920 -59,834 11,500 -9,438 6,706 -6.00%
Tax 572 -25,412 -918 288 -1,246 37,798 -1,590 -
NP 5,194 -750,386 10,002 -59,546 10,254 28,360 5,116 0.25%
-
NP to SH 5,194 -750,386 10,002 -59,834 10,254 28,360 5,116 0.25%
-
Tax Rate -12.38% - 8.41% - 10.83% - 23.71% -
Total Cost 104,032 968,132 358,892 457,706 463,340 605,152 568,034 -24.62%
-
Net Worth 103,880 64,800 466,759 604,705 532,419 578,394 545,706 -24.13%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 6,821 -
Div Payout % - - - - - - 133.33% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 103,880 64,800 466,759 604,705 532,419 578,394 545,706 -24.13%
NOSH 8,656,666 3,240,008 3,333,999 3,182,659 1,971,923 1,865,789 1,705,333 31.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.76% -344.62% 2.71% -14.96% 2.17% 4.48% 0.89% -
ROE 5.00% -1,158.00% 2.14% -9.89% 1.93% 4.90% 0.94% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.26 6.72 11.06 12.51 24.02 33.95 33.61 -42.11%
EPS 0.06 -23.16 0.30 -1.88 0.52 1.52 0.30 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.012 0.02 0.14 0.19 0.27 0.31 0.32 -42.11%
Adjusted Per Share Value based on latest NOSH - 3,211,875
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.42 4.83 8.18 8.83 10.50 14.04 12.70 -24.12%
EPS 0.12 -16.63 0.22 -1.33 0.23 0.63 0.11 1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.023 0.0144 0.1035 0.134 0.118 0.1282 0.121 -24.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.01 0.025 0.045 0.06 0.09 0.17 0.19 -
P/RPS 0.79 0.37 0.41 0.48 0.37 0.50 0.57 5.58%
P/EPS 16.67 -0.11 15.00 -3.19 17.31 11.18 63.33 -19.92%
EY 6.00 -926.40 6.67 -31.33 5.78 8.94 1.58 24.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.83 1.25 0.32 0.32 0.33 0.55 0.59 5.84%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 30/05/14 31/05/13 31/05/12 30/05/11 27/05/10 -
Price 0.01 0.02 0.05 0.055 0.07 0.12 0.17 -
P/RPS 0.79 0.30 0.45 0.44 0.29 0.35 0.51 7.55%
P/EPS 16.67 -0.09 16.67 -2.93 13.46 7.89 56.67 -18.43%
EY 6.00 -1,158.00 6.00 -34.18 7.43 12.67 1.76 22.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 0.83 1.00 0.36 0.29 0.26 0.39 0.53 7.75%

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