[HUBLINE] YoY Cumulative 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- 82.84%
YoY- 118.6%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 199,080 236,797 316,756 286,575 284,599 370,649 219,177 -1.58%
PBT -29,917 5,750 -4,719 3,353 -13,207 37,082 14,748 -
Tax 144 -623 18,899 -795 -549 -2,000 0 -
NP -29,773 5,127 14,180 2,558 -13,756 35,082 14,748 -
-
NP to SH -29,917 5,127 14,180 2,558 -13,756 22,005 14,748 -
-
Tax Rate - 10.83% - 23.71% - 5.39% 0.00% -
Total Cost 228,853 231,670 302,576 284,017 298,355 335,567 204,429 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 - - - 3,410 - 3,251 - -
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 -4.95% 0.96% 2.45% 0.47% -3.00% 5.21% 3.87% -
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 6.26 12.01 16.98 16.80 22.96 34.19 141.63 -40.51%
EPS -0.94 0.26 0.76 0.15 -1.11 2.03 9.53 -
DPS 0.00 0.00 0.00 0.20 0.00 0.30 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 4.41 5.25 7.02 6.35 6.31 8.22 4.86 -1.60%
EPS -0.66 0.11 0.31 0.06 -0.30 0.49 0.33 -
DPS 0.00 0.00 0.00 0.08 0.00 0.07 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 0.96 0.75 1.00 1.13 0.83 1.23 0.31 20.71%
P/EPS -6.38 34.62 22.37 126.67 -17.12 20.69 4.62 -
EY -15.67 2.89 4.47 0.79 -5.84 4.83 21.66 -
DY 0.00 0.00 0.00 1.05 0.00 0.71 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 0.88 0.58 0.71 1.01 1.26 1.37 0.42 13.10%
P/EPS -5.85 26.92 15.79 113.33 -26.13 23.15 6.30 -
EY -17.09 3.71 6.33 0.88 -3.83 4.32 15.88 -
DY 0.00 0.00 0.00 1.18 0.00 0.64 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