[HUBLINE] YoY Quarter Result on 30-Sep-2009 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 38.93%
YoY- 167.2%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 139,862 121,829 150,364 146,816 226,468 185,227 101,472 5.48%
PBT -5,149 -88,242 4,158 8,285 -10,932 18,417 419 -
Tax -565 -754 850 251 -1,770 -3,395 -103 32.76%
NP -5,714 -88,996 5,008 8,536 -12,702 15,022 316 -
-
NP to SH -5,714 -88,996 5,008 8,536 -12,702 9,764 316 -
-
Tax Rate - - -20.44% -3.03% - 18.43% 24.58% -
Total Cost 145,576 210,825 145,356 138,280 239,170 170,205 101,156 6.24%
-
Net Worth 576,865 482,650 574,992 470,098 471,483 548,480 310,219 10.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 576,865 482,650 574,992 470,098 471,483 548,480 310,219 10.88%
NOSH 2,136,538 1,856,349 1,854,814 1,237,101 1,240,746 1,482,380 155,109 54.76%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.09% -73.05% 3.33% 5.81% -5.61% 8.11% 0.31% -
ROE -0.99% -18.44% 0.87% 1.82% -2.69% 1.78% 0.10% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.55 6.56 8.11 11.87 18.25 12.50 65.42 -31.83%
EPS -0.26 -4.80 0.27 0.69 -1.02 0.90 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.31 0.38 0.38 0.37 2.00 -28.35%
Adjusted Per Share Value based on latest NOSH - 1,237,101
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.26 2.84 3.50 3.42 5.28 4.32 2.37 5.45%
EPS -0.13 -2.07 0.12 0.20 -0.30 0.23 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1345 0.1125 0.134 0.1096 0.1099 0.1279 0.0723 10.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.06 0.09 0.17 0.31 0.34 0.70 0.23 -
P/RPS 0.92 1.37 2.10 2.61 1.86 5.60 0.35 17.45%
P/EPS -22.43 -1.88 62.96 44.93 -33.21 106.27 112.90 -
EY -4.46 -53.27 1.59 2.23 -3.01 0.94 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 0.55 0.82 0.89 1.89 0.12 10.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 26/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.06 0.09 0.19 0.20 0.22 0.57 0.23 -
P/RPS 0.92 1.37 2.34 1.69 1.21 4.56 0.35 17.45%
P/EPS -22.43 -1.88 70.37 28.99 -21.49 86.54 112.90 -
EY -4.46 -53.27 1.42 3.45 -4.65 1.16 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 0.61 0.53 0.58 1.54 0.12 10.61%

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