[HBGLOB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -101.32%
YoY- -100.96%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 136,968 203,786 185,056 224,768 319,172 293,939 417,338 -52.45%
PBT -4,476 -22,893 -19,933 22,668 64,760 39,991 158,585 -
Tax -1,124 -4,847 -6,746 -23,284 -17,940 -13,879 -38,853 -90.59%
NP -5,600 -27,740 -26,680 -616 46,820 26,112 119,732 -
-
NP to SH -4,328 -23,066 -22,282 -616 46,820 26,112 26,194 -
-
Tax Rate - - - 102.72% 27.70% 34.71% 24.50% -
Total Cost 142,568 231,526 211,736 225,384 272,352 267,827 297,606 -38.80%
-
Net Worth 407,160 393,119 407,160 425,880 425,880 421,199 430,340 -3.62%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 407,160 393,119 407,160 425,880 425,880 421,199 430,340 -3.62%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 467,761 0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -4.09% -13.61% -14.42% -0.27% 14.67% 8.88% 28.69% -
ROE -1.06% -5.87% -5.47% -0.14% 10.99% 6.20% 6.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.27 43.54 39.54 48.03 68.20 62.81 89.22 -52.46%
EPS -0.92 -4.93 -4.76 0.00 10.00 5.58 5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.87 0.91 0.91 0.90 0.92 -3.66%
Adjusted Per Share Value based on latest NOSH - 468,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 39.46 58.70 53.31 64.75 91.94 84.67 120.22 -52.44%
EPS -1.25 -6.64 -6.42 -0.18 13.49 7.52 7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1729 1.1324 1.1729 1.2268 1.2268 1.2133 1.2397 -3.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.115 0.145 0.16 0.145 0.275 0.26 0.38 -
P/RPS 0.39 0.33 0.40 0.30 0.40 0.41 0.43 -6.30%
P/EPS -12.44 -2.94 -3.36 -110.16 2.75 4.66 6.79 -
EY -8.04 -33.99 -29.76 -0.91 36.38 21.46 14.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.17 0.18 0.16 0.30 0.29 0.41 -53.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 06/03/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.09 0.115 0.165 0.14 0.15 0.28 0.31 -
P/RPS 0.31 0.26 0.42 0.29 0.22 0.45 0.35 -7.77%
P/EPS -9.73 -2.33 -3.47 -106.36 1.50 5.02 5.54 -
EY -10.28 -42.86 -28.86 -0.94 66.70 19.93 18.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.14 0.19 0.15 0.16 0.31 0.34 -55.80%

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