[HBGLOB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -50.53%
YoY- -225.23%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 68,216 58,328 179,249 162,324 106,780 88,116 155,044 -42.18%
PBT -32,428 -44,532 -245,937 -71,589 -47,782 -47,672 -24,828 19.50%
Tax 0 0 595 0 0 0 -303 -
NP -32,428 -44,532 -245,342 -71,589 -47,782 -47,672 -25,131 18.54%
-
NP to SH -32,428 -44,532 -240,870 -70,384 -46,756 -46,648 -24,429 20.80%
-
Tax Rate - - - - - - - -
Total Cost 100,644 102,860 424,591 233,913 154,562 135,788 180,175 -32.19%
-
Net Worth 173,160 177,839 205,911 421,199 393,119 397,800 388,430 -41.67%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 173,160 177,839 205,911 421,199 393,119 397,800 388,430 -41.67%
NOSH 468,000 468,000 467,981 468,000 468,000 468,000 467,988 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -47.54% -76.35% -136.87% -44.10% -44.75% -54.10% -16.21% -
ROE -18.73% -25.04% -116.98% -16.71% -11.89% -11.73% -6.29% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.58 12.46 38.30 34.68 22.82 18.83 33.13 -42.17%
EPS -6.92 -9.52 -51.47 -15.04 -10.20 -9.96 -5.22 20.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.44 0.90 0.84 0.85 0.83 -41.67%
Adjusted Per Share Value based on latest NOSH - 468,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.65 16.80 51.64 46.76 30.76 25.38 44.66 -42.17%
EPS -9.34 -12.83 -69.39 -20.28 -13.47 -13.44 -7.04 20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4988 0.5123 0.5932 1.2133 1.1324 1.1459 1.1189 -41.67%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.04 0.05 0.065 0.07 0.05 0.06 0.055 -
P/RPS 0.27 0.40 0.17 0.20 0.22 0.32 0.17 36.16%
P/EPS -0.58 -0.53 -0.13 -0.47 -0.50 -0.60 -1.05 -32.70%
EY -173.23 -190.31 -791.85 -214.85 -199.81 -166.13 -94.91 49.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.13 0.15 0.08 0.06 0.07 0.07 35.20%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 25/05/16 29/02/16 23/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.045 0.065 0.055 0.07 0.08 0.05 0.055 -
P/RPS 0.31 0.52 0.14 0.20 0.35 0.27 0.17 49.31%
P/EPS -0.65 -0.68 -0.11 -0.47 -0.80 -0.50 -1.05 -27.38%
EY -153.98 -146.39 -935.82 -214.85 -124.88 -199.35 -94.91 38.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.17 0.13 0.08 0.10 0.06 0.07 43.28%

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