[HBGLOB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
06-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -98.04%
YoY- -197.07%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 90,318 177,887 145,233 192,392 293,133 405,511 394,767 -21.77%
PBT -18,322 -245,248 -23,426 -20,251 39,715 142,040 131,375 -
Tax 0 595 -281 -7,414 -13,814 -37,256 -33,942 -
NP -18,322 -244,653 -23,707 -27,665 25,901 104,784 97,433 -
-
NP to SH -18,322 -243,454 -23,456 -25,141 25,901 104,784 97,433 -
-
Tax Rate - - - - 34.78% 26.23% 25.84% -
Total Cost 108,640 422,540 168,940 220,057 267,232 300,727 297,334 -15.43%
-
Net Worth 177,839 205,919 388,439 393,119 420,783 421,759 287,335 -7.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 8,421 - -
Div Payout % - - - - - 8.04% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 177,839 205,919 388,439 393,119 420,783 421,759 287,335 -7.67%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 422,552 1.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -20.29% -137.53% -16.32% -14.38% 8.84% 25.84% 24.68% -
ROE -10.30% -118.23% -6.04% -6.40% 6.16% 24.84% 33.91% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.30 38.01 31.03 41.11 62.70 86.53 93.42 -23.09%
EPS -3.91 -52.02 -5.01 -5.37 5.54 22.36 23.06 -
DPS 0.00 0.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.38 0.44 0.83 0.84 0.90 0.90 0.68 -9.23%
Adjusted Per Share Value based on latest NOSH - 468,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.02 51.24 41.84 55.42 84.44 116.81 113.72 -21.77%
EPS -5.28 -70.13 -6.76 -7.24 7.46 30.18 28.07 -
DPS 0.00 0.00 0.00 0.00 0.00 2.43 0.00 -
NAPS 0.5123 0.5932 1.119 1.1324 1.2121 1.2149 0.8277 -7.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.035 0.065 0.055 0.145 0.26 0.51 0.71 -
P/RPS 0.18 0.17 0.18 0.35 0.41 0.59 0.76 -21.32%
P/EPS -0.89 -0.12 -1.10 -2.70 4.69 2.28 3.08 -
EY -111.86 -800.31 -91.13 -37.05 21.31 43.84 32.48 -
DY 0.00 0.00 0.00 0.00 0.00 3.53 0.00 -
P/NAPS 0.09 0.15 0.07 0.17 0.29 0.57 1.04 -33.46%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 06/03/14 28/02/13 28/02/12 - -
Price 0.07 0.055 0.055 0.115 0.28 0.62 0.00 -
P/RPS 0.36 0.14 0.18 0.28 0.45 0.72 0.00 -
P/EPS -1.79 -0.11 -1.10 -2.14 5.05 2.77 0.00 -
EY -55.93 -945.82 -91.13 -46.71 19.79 36.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.90 0.00 -
P/NAPS 0.18 0.13 0.07 0.14 0.31 0.69 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