[HBGLOB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -39.06%
YoY- -78.12%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 121,743 121,004 138,792 313,004 313,003 306,854 212,749 -8.87%
PBT -53,692 -17,013 -14,950 118,939 118,939 99,750 74,696 -
Tax 0 -283 -5,060 -29,140 -29,140 -25,244 -19,293 -
NP -53,692 -17,296 -20,010 89,799 89,799 74,506 55,403 -
-
NP to SH -52,788 -16,231 -16,712 19,646 89,799 74,506 55,403 -
-
Tax Rate - - - 24.50% 24.50% 25.31% 25.83% -
Total Cost 175,435 138,300 158,802 223,205 223,204 232,348 157,346 1.82%
-
Net Worth 421,199 420,976 407,160 430,340 397,754 0 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 421,199 420,976 407,160 430,340 397,754 0 0 -
NOSH 468,000 467,752 468,000 467,761 467,946 309,051 299,962 7.69%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -44.10% -14.29% -14.42% 28.69% 28.69% 24.28% 26.04% -
ROE -12.53% -3.86% -4.10% 4.57% 22.58% 0.00% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 26.01 25.87 29.66 66.92 66.89 99.29 70.93 -15.39%
EPS -11.28 -3.47 -3.57 4.20 19.19 22.79 18.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.87 0.92 0.85 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.57 15.47 17.75 40.03 40.03 39.24 27.21 -8.88%
EPS -6.75 -2.08 -2.14 2.51 11.48 9.53 7.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5386 0.5383 0.5207 0.5503 0.5086 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - - -
Price 0.07 0.07 0.16 0.38 0.50 0.00 0.00 -
P/RPS 0.27 0.27 0.54 0.57 0.75 0.00 0.00 -
P/EPS -0.62 -2.02 -4.48 9.05 2.61 0.00 0.00 -
EY -161.14 -49.57 -22.32 11.05 38.38 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.18 0.41 0.59 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 28/11/14 29/11/13 30/11/12 30/11/11 14/12/10 - -
Price 0.07 0.085 0.165 0.31 0.61 0.00 0.00 -
P/RPS 0.27 0.33 0.56 0.46 0.91 0.00 0.00 -
P/EPS -0.62 -2.45 -4.62 7.38 3.18 0.00 0.00 -
EY -161.14 -40.82 -21.64 13.55 31.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.19 0.34 0.72 0.00 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