[HBGLOB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -117.98%
YoY- -132.79%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 123,959 139,431 175,892 211,004 324,752 400,345 363,372 -16.39%
PBT -210,519 -56,833 -24,148 -3,910 59,250 149,209 116,570 -
Tax 595 0 -281 -10,182 -20,533 -37,508 -29,297 -
NP -209,924 -56,833 -24,429 -14,092 38,717 111,701 87,273 -
-
NP to SH -209,924 -56,073 -22,612 -12,695 38,717 111,701 87,273 -
-
Tax Rate - - - - 34.65% 25.14% 25.13% -
Total Cost 333,883 196,264 200,321 225,096 286,035 288,644 276,099 3.21%
-
Net Worth 173,160 421,199 421,199 407,160 430,560 398,010 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 8,421 - -
Div Payout % - - - - - 7.54% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 173,160 421,199 421,199 407,160 430,560 398,010 0 -
NOSH 468,000 468,000 468,000 468,000 468,000 468,247 326,779 6.16%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -169.35% -40.76% -13.89% -6.68% 11.92% 27.90% 24.02% -
ROE -121.23% -13.31% -5.37% -3.12% 8.99% 28.06% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.49 29.79 37.58 45.09 69.39 85.50 111.20 -21.24%
EPS -44.86 -11.98 -4.83 -2.71 8.27 23.86 26.71 -
DPS 0.00 0.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.37 0.90 0.90 0.87 0.92 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.71 40.17 50.67 60.78 93.55 115.33 104.68 -16.39%
EPS -60.47 -16.15 -6.51 -3.66 11.15 32.18 25.14 -
DPS 0.00 0.00 0.00 0.00 0.00 2.43 0.00 -
NAPS 0.4988 1.2133 1.2133 1.1729 1.2403 1.1465 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.055 0.07 0.07 0.16 0.38 0.50 0.00 -
P/RPS 0.21 0.23 0.19 0.35 0.55 0.58 0.00 -
P/EPS -0.12 -0.58 -1.45 -5.90 4.59 2.10 0.00 -
EY -815.56 -171.16 -69.02 -16.95 21.77 47.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
P/NAPS 0.15 0.08 0.08 0.18 0.41 0.59 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 23/11/15 28/11/14 29/11/13 30/11/12 30/11/11 - -
Price 0.035 0.07 0.085 0.165 0.31 0.61 0.00 -
P/RPS 0.13 0.23 0.23 0.37 0.45 0.71 0.00 -
P/EPS -0.08 -0.58 -1.76 -6.08 3.75 2.56 0.00 -
EY -1,281.59 -171.16 -56.84 -16.44 26.69 39.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.95 0.00 -
P/NAPS 0.09 0.08 0.09 0.19 0.34 0.72 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