Highlights

[HBGLOB] YoY Quarter Result on 2013-09-30 [#3]

Stock [HBGLOB]: HB GLOBAL LTD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -48.10%    YoY -     -60.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 26,048 61,151 42,065 26,408 57,906 110,524 110,930 -21.44%
  YoY % -57.40% 45.37% 59.29% -54.40% -47.61% -0.37% -
  Horiz. % 23.48% 55.13% 37.92% 23.81% 52.20% 99.63% 100.00%
PBT 734 -26,577 -7,576 -20,053 -11,434 37,902 37,876 -48.14%
  YoY % 102.76% -250.81% 62.22% -75.38% -130.17% 0.07% -
  Horiz. % 1.94% -70.17% -20.00% -52.94% -30.19% 100.07% 100.00%
Tax 0 0 0 351 0 -8,777 -9,629 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 8.85% -
  Horiz. % -0.00% -0.00% -0.00% -3.65% -0.00% 91.15% 100.00%
NP 734 -26,577 -7,576 -19,702 -11,434 29,125 28,247 -45.55%
  YoY % 102.76% -250.81% 61.55% -72.31% -139.26% 3.11% -
  Horiz. % 2.60% -94.09% -26.82% -69.75% -40.48% 103.11% 100.00%
NP to SH 734 -25,886 -7,379 -18,305 -11,434 29,125 28,247 -45.55%
  YoY % 102.84% -250.81% 59.69% -60.09% -139.26% 3.11% -
  Horiz. % 2.60% -91.64% -26.12% -64.80% -40.48% 103.11% 100.00%
Tax Rate - % - % - % - % - % 23.16 % 25.42 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 91.11% 100.00%
Total Cost 25,314 87,728 49,641 46,110 69,340 81,399 82,683 -17.89%
  YoY % -71.14% 76.72% 7.66% -33.50% -14.81% -1.55% -
  Horiz. % 30.62% 106.10% 60.04% 55.77% 83.86% 98.45% 100.00%
Net Worth 173,160 421,199 421,199 407,160 430,560 398,010 0 -
  YoY % -58.89% 0.00% 3.45% -5.43% 8.18% 0.00% -
  Horiz. % 43.51% 105.83% 105.83% 102.30% 108.18% 100.00% -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 -
  YoY % -58.89% 0.00% 3.45% -5.43% 8.18% 0.00% -
  Horiz. % 43.51% 105.83% 105.83% 102.30% 108.18% 100.00% -
NOSH 468,000 468,000 468,000 468,000 468,000 468,247 326,779 6.16%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.05% 43.29% -
  Horiz. % 143.22% 143.22% 143.22% 143.22% 143.22% 143.29% 100.00%
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 2.82 % -43.46 % -18.01 % -74.61 % -19.75 % 26.35 % 25.46 % -30.68%
  YoY % 106.49% -141.31% 75.86% -277.77% -174.95% 3.50% -
  Horiz. % 11.08% -170.70% -70.74% -293.05% -77.57% 103.50% 100.00%
ROE 0.42 % -6.15 % -1.75 % -4.50 % -2.66 % 7.32 % - % -
  YoY % 106.83% -251.43% 61.11% -69.17% -136.34% 0.00% -
  Horiz. % 5.74% -84.02% -23.91% -61.48% -36.34% 100.00% -
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 5.57 13.07 8.99 5.64 12.37 23.60 33.95 -25.99%
  YoY % -57.38% 45.38% 59.40% -54.41% -47.58% -30.49% -
  Horiz. % 16.41% 38.50% 26.48% 16.61% 36.44% 69.51% 100.00%
EPS 0.16 -5.53 -1.58 -3.91 -2.44 6.22 8.64 -48.53%
  YoY % 102.89% -250.00% 59.59% -60.25% -139.23% -28.01% -
  Horiz. % 1.85% -64.00% -18.29% -45.25% -28.24% 71.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.9000 0.9000 0.8700 0.9200 0.8500 0.0000 -
  YoY % -58.89% 0.00% 3.45% -5.43% 8.24% 0.00% -
  Horiz. % 43.53% 105.88% 105.88% 102.35% 108.24% 100.00% -
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 5.57 13.07 8.99 5.64 12.37 23.62 23.70 -21.43%
  YoY % -57.38% 45.38% 59.40% -54.41% -47.63% -0.34% -
  Horiz. % 23.50% 55.15% 37.93% 23.80% 52.19% 99.66% 100.00%
EPS 0.16 -5.53 -1.58 -3.91 -2.44 6.22 6.04 -45.37%
  YoY % 102.89% -250.00% 59.59% -60.25% -139.23% 2.98% -
  Horiz. % 2.65% -91.56% -26.16% -64.74% -40.40% 102.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.9000 0.9000 0.8700 0.9200 0.8504 0.0000 -
  YoY % -58.89% 0.00% 3.45% -5.43% 8.18% 0.00% -
  Horiz. % 43.51% 105.83% 105.83% 102.30% 108.18% 100.00% -
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 0.0550 0.0700 0.0700 0.1600 0.3800 0.5000 0.0000 -
P/RPS 0.99 0.54 0.78 2.84 3.07 2.12 0.00 -
  YoY % 83.33% -30.77% -72.54% -7.49% 44.81% 0.00% -
  Horiz. % 46.70% 25.47% 36.79% 133.96% 144.81% 100.00% -
P/EPS 35.07 -1.27 -4.44 -4.09 -15.55 8.04 0.00 -
  YoY % 2,861.42% 71.40% -8.56% 73.70% -293.41% 0.00% -
  Horiz. % 436.19% -15.80% -55.22% -50.87% -193.41% 100.00% -
EY 2.85 -79.02 -22.52 -24.45 -6.43 12.44 0.00 -
  YoY % 103.61% -250.89% 7.89% -280.25% -151.69% 0.00% -
  Horiz. % 22.91% -635.21% -181.03% -196.54% -51.69% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.15 0.08 0.08 0.18 0.41 0.59 0.00 -
  YoY % 87.50% 0.00% -55.56% -56.10% -30.51% 0.00% -
  Horiz. % 25.42% 13.56% 13.56% 30.51% 69.49% 100.00% -
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 0.0350 0.0700 0.0850 0.1650 0.3100 0.6100 0.0000 -
P/RPS 0.63 0.54 0.95 2.92 2.51 2.58 0.00 -
  YoY % 16.67% -43.16% -67.47% 16.33% -2.71% 0.00% -
  Horiz. % 24.42% 20.93% 36.82% 113.18% 97.29% 100.00% -
P/EPS 22.32 -1.27 -5.39 -4.22 -12.69 9.81 0.00 -
  YoY % 1,857.48% 76.44% -27.73% 66.75% -229.36% 0.00% -
  Horiz. % 227.52% -12.95% -54.94% -43.02% -129.36% 100.00% -
EY 4.48 -79.02 -18.55 -23.70 -7.88 10.20 0.00 -
  YoY % 105.67% -325.98% 21.73% -200.76% -177.25% 0.00% -
  Horiz. % 43.92% -774.71% -181.86% -232.35% -77.25% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.09 0.08 0.09 0.19 0.34 0.72 0.00 -
  YoY % 12.50% -11.11% -52.63% -44.12% -52.78% 0.00% -
  Horiz. % 12.50% 11.11% 12.50% 26.39% 47.22% 100.00% -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

59  141  351  1654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.14-0.005 
 MYEG 1.36-0.03 
 PUC 0.0950.00 
 DAYANG 1.29-0.04 
 HIBISCS 1.09-0.01 
 HUBLINE 0.055-0.005 
 ORION 0.2150.00 
 HUAAN 0.25-0.005 
Partners & Brokers