[HBGLOB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3517.32%
YoY- -185.07%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 154,704 136,968 203,786 185,056 224,768 319,172 293,939 -34.88%
PBT -18,494 -4,476 -22,893 -19,933 22,668 64,760 39,991 -
Tax -554 -1,124 -4,847 -6,746 -23,284 -17,940 -13,879 -88.38%
NP -19,048 -5,600 -27,740 -26,680 -616 46,820 26,112 -
-
NP to SH -18,638 -4,328 -23,066 -22,282 -616 46,820 26,112 -
-
Tax Rate - - - - 102.72% 27.70% 34.71% -
Total Cost 173,752 142,568 231,526 211,736 225,384 272,352 267,827 -25.11%
-
Net Worth 369,720 407,160 393,119 407,160 425,880 425,880 421,199 -8.34%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 369,720 407,160 393,119 407,160 425,880 425,880 421,199 -8.34%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -12.31% -4.09% -13.61% -14.42% -0.27% 14.67% 8.88% -
ROE -5.04% -1.06% -5.87% -5.47% -0.14% 10.99% 6.20% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.06 29.27 43.54 39.54 48.03 68.20 62.81 -34.88%
EPS -4.08 -0.92 -4.93 -4.76 0.00 10.00 5.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.87 0.84 0.87 0.91 0.91 0.90 -8.34%
Adjusted Per Share Value based on latest NOSH - 468,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.56 39.46 58.70 53.31 64.75 91.94 84.67 -34.89%
EPS -5.37 -1.25 -6.64 -6.42 -0.18 13.49 7.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.065 1.1729 1.1324 1.1729 1.2268 1.2268 1.2133 -8.34%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.09 0.115 0.145 0.16 0.145 0.275 0.26 -
P/RPS 0.27 0.39 0.33 0.40 0.30 0.40 0.41 -24.36%
P/EPS -2.26 -12.44 -2.94 -3.36 -110.16 2.75 4.66 -
EY -44.25 -8.04 -33.99 -29.76 -0.91 36.38 21.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.13 0.17 0.18 0.16 0.30 0.29 -47.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 06/03/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.095 0.09 0.115 0.165 0.14 0.15 0.28 -
P/RPS 0.29 0.31 0.26 0.42 0.29 0.22 0.45 -25.45%
P/EPS -2.39 -9.73 -2.33 -3.47 -106.36 1.50 5.02 -
EY -41.92 -10.28 -42.86 -28.86 -0.94 66.70 19.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.10 0.14 0.19 0.15 0.16 0.31 -46.97%

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