[HUBLINE] YoY TTM Result on 30-Jun-2010 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- -23.64%
YoY- 164.83%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 428,484 481,030 598,463 600,578 651,749 759,317 473,859 -1.66%
PBT -197,845 -79,451 2,499 14,463 -17,862 69,616 33,076 -
Tax -817 -1,447 19,872 -1,293 -2,452 -6,958 -2,563 -17.33%
NP -198,662 -80,898 22,371 13,170 -20,314 62,658 30,513 -
-
NP to SH -198,662 -80,898 22,371 13,170 -20,314 44,323 26,315 -
-
Tax Rate - - -795.20% 8.94% - 9.99% 7.75% -
Total Cost 627,146 561,928 576,092 587,408 672,063 696,659 443,346 5.94%
-
Net Worth 454,164 594,199 580,429 601,309 476,473 475,345 310,372 6.54%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 3,247 4,644 -
Div Payout % - - - - - 7.33% 17.65% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 454,164 594,199 580,429 601,309 476,473 475,345 310,372 6.54%
NOSH 3,244,035 2,122,142 1,872,352 1,879,090 1,253,877 1,218,834 155,186 65.89%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -46.36% -16.82% 3.74% 2.19% -3.12% 8.25% 6.44% -
ROE -43.74% -13.61% 3.85% 2.19% -4.26% 9.32% 8.48% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.21 22.67 31.96 31.96 51.98 62.30 305.35 -40.72%
EPS -6.12 -3.81 1.19 0.70 -1.62 3.64 16.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.27 3.00 -
NAPS 0.14 0.28 0.31 0.32 0.38 0.39 2.00 -35.77%
Adjusted Per Share Value based on latest NOSH - 1,879,090
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.99 11.21 13.95 14.00 15.19 17.70 11.05 -1.66%
EPS -4.63 -1.89 0.52 0.31 -0.47 1.03 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.11 -
NAPS 0.1059 0.1385 0.1353 0.1402 0.1111 0.1108 0.0723 6.56%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.05 0.07 0.12 0.17 0.29 0.37 0.63 -
P/RPS 0.38 0.31 0.38 0.53 0.56 0.59 0.21 10.37%
P/EPS -0.82 -1.84 10.04 24.26 -17.90 10.17 3.72 -
EY -122.48 -54.46 9.96 4.12 -5.59 9.83 26.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.72 4.76 -
P/NAPS 0.36 0.25 0.39 0.53 0.76 0.95 0.32 1.98%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 26/08/11 27/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.05 0.06 0.09 0.17 0.29 0.37 0.58 -
P/RPS 0.38 0.26 0.28 0.53 0.56 0.59 0.19 12.23%
P/EPS -0.82 -1.57 7.53 24.26 -17.90 10.17 3.42 -
EY -122.48 -63.53 13.28 4.12 -5.59 9.83 29.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.72 5.17 -
P/NAPS 0.36 0.21 0.29 0.53 0.76 0.95 0.29 3.66%

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