[HBGLOB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -330.64%
YoY- -2925.65%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 88,116 155,044 161,338 154,704 136,968 203,786 185,056 -39.05%
PBT -47,672 -24,828 -22,684 -18,494 -4,476 -22,893 -19,933 78.93%
Tax 0 -303 -377 -554 -1,124 -4,847 -6,746 -
NP -47,672 -25,131 -23,061 -19,048 -5,600 -27,740 -26,680 47.30%
-
NP to SH -46,648 -24,429 -21,641 -18,638 -4,328 -23,066 -22,282 63.72%
-
Tax Rate - - - - - - - -
Total Cost 135,788 180,175 184,399 173,752 142,568 231,526 211,736 -25.65%
-
Net Worth 397,800 388,430 420,976 369,720 407,160 393,119 407,160 -1.53%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 397,800 388,430 420,976 369,720 407,160 393,119 407,160 -1.53%
NOSH 468,000 467,988 467,752 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -54.10% -16.21% -14.29% -12.31% -4.09% -13.61% -14.42% -
ROE -11.73% -6.29% -5.14% -5.04% -1.06% -5.87% -5.47% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.83 33.13 34.49 33.06 29.27 43.54 39.54 -39.04%
EPS -9.96 -5.22 -4.63 -4.08 -0.92 -4.93 -4.76 63.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.90 0.79 0.87 0.84 0.87 -1.53%
Adjusted Per Share Value based on latest NOSH - 468,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.38 44.66 46.48 44.56 39.46 58.70 53.31 -39.05%
EPS -13.44 -7.04 -6.23 -5.37 -1.25 -6.64 -6.42 63.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1459 1.1189 1.2127 1.065 1.1729 1.1324 1.1729 -1.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.06 0.055 0.07 0.09 0.115 0.145 0.16 -
P/RPS 0.32 0.17 0.20 0.27 0.39 0.33 0.40 -13.83%
P/EPS -0.60 -1.05 -1.51 -2.26 -12.44 -2.94 -3.36 -68.32%
EY -166.13 -94.91 -66.10 -44.25 -8.04 -33.99 -29.76 215.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.08 0.11 0.13 0.17 0.18 -46.75%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 06/03/14 29/11/13 -
Price 0.05 0.055 0.085 0.095 0.09 0.115 0.165 -
P/RPS 0.27 0.17 0.25 0.29 0.31 0.26 0.42 -25.53%
P/EPS -0.50 -1.05 -1.84 -2.39 -9.73 -2.33 -3.47 -72.54%
EY -199.35 -94.91 -54.43 -41.92 -10.28 -42.86 -28.86 263.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.09 0.12 0.10 0.14 0.19 -53.65%

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