[HUBLINE] YoY Cumulative Quarter Result on 30-Jun-2007 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 76.29%
YoY- 10.5%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 452,993 425,280 574,090 372,386 285,720 306,405 276,660 8.56%
PBT 5,948 -6,931 51,199 32,657 23,528 36,461 22,385 -19.81%
Tax -1,323 -681 -3,563 -2,460 0 0 -1,906 -5.90%
NP 4,625 -7,612 47,636 30,197 23,528 36,461 20,479 -21.95%
-
NP to SH 4,625 -7,612 34,559 25,999 23,528 36,461 20,479 -21.95%
-
Tax Rate 22.24% - 6.96% 7.53% 0.00% 0.00% 8.51% -
Total Cost 448,368 432,892 526,454 342,189 262,192 269,944 256,181 9.77%
-
Net Worth 569,230 474,190 440,457 387,350 366,851 255,735 181,560 20.96%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 569,230 474,190 440,457 387,350 366,851 255,735 181,560 20.96%
NOSH 1,778,846 1,247,868 1,129,379 154,940 154,789 149,552 133,500 53.94%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.02% -1.79% 8.30% 8.11% 8.23% 11.90% 7.40% -
ROE 0.81% -1.61% 7.85% 6.71% 6.41% 14.26% 11.28% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 25.47 34.08 50.83 240.34 184.59 204.88 207.23 -29.47%
EPS 0.26 -0.61 3.06 16.78 15.20 24.38 15.34 -49.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.38 0.39 2.50 2.37 1.71 1.36 -21.41%
Adjusted Per Share Value based on latest NOSH - 155,186
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.56 9.91 13.38 8.68 6.66 7.14 6.45 8.55%
EPS 0.11 -0.18 0.81 0.61 0.55 0.85 0.48 -21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.1105 0.1027 0.0903 0.0855 0.0596 0.0423 20.98%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.17 0.29 0.37 0.63 0.24 0.45 0.48 -
P/RPS 0.67 0.85 0.73 0.26 0.13 0.22 0.23 19.49%
P/EPS 65.38 -47.54 12.09 3.75 1.58 1.85 3.13 65.91%
EY 1.53 -2.10 8.27 26.63 63.33 54.18 31.96 -39.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.76 0.95 0.25 0.10 0.26 0.35 7.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 29/08/08 30/08/07 28/08/06 26/08/05 21/09/04 -
Price 0.17 0.29 0.37 0.58 0.24 0.41 0.48 -
P/RPS 0.67 0.85 0.73 0.24 0.13 0.20 0.23 19.49%
P/EPS 65.38 -47.54 12.09 3.46 1.58 1.68 3.13 65.91%
EY 1.53 -2.10 8.27 28.93 63.33 59.46 31.96 -39.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.76 0.95 0.23 0.10 0.24 0.35 7.15%

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