[HBGLOB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.32%
YoY- -76.19%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 185,056 224,768 319,172 293,939 417,338 330,344 415,852 -41.68%
PBT -19,933 22,668 64,760 39,991 158,585 87,292 130,896 -
Tax -6,746 -23,284 -17,940 -13,879 -38,853 -22,816 -33,324 -65.48%
NP -26,680 -616 46,820 26,112 119,732 64,476 97,572 -
-
NP to SH -22,282 -616 46,820 26,112 26,194 64,476 97,572 -
-
Tax Rate - 102.72% 27.70% 34.71% 24.50% 26.14% 25.46% -
Total Cost 211,736 225,384 272,352 267,827 297,606 265,868 318,280 -23.77%
-
Net Worth 407,160 425,880 425,880 421,199 430,340 458,640 430,560 -3.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 35,567 - -
Div Payout % - - - - - 55.16% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 407,160 425,880 425,880 421,199 430,340 458,640 430,560 -3.65%
NOSH 468,000 468,000 468,000 468,000 467,761 468,000 468,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -14.42% -0.27% 14.67% 8.88% 28.69% 19.52% 23.46% -
ROE -5.47% -0.14% 10.99% 6.20% 6.09% 14.06% 22.66% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.54 48.03 68.20 62.81 89.22 70.59 88.86 -41.68%
EPS -4.76 0.00 10.00 5.58 5.60 13.78 20.84 -
DPS 0.00 0.00 0.00 0.00 0.00 7.60 0.00 -
NAPS 0.87 0.91 0.91 0.90 0.92 0.98 0.92 -3.65%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.31 64.75 91.94 84.67 120.22 95.16 119.79 -41.68%
EPS -6.42 -0.18 13.49 7.52 7.55 18.57 28.11 -
DPS 0.00 0.00 0.00 0.00 0.00 10.25 0.00 -
NAPS 1.1729 1.2268 1.2268 1.2133 1.2397 1.3212 1.2403 -3.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.16 0.145 0.275 0.26 0.38 0.56 0.56 -
P/RPS 0.40 0.30 0.40 0.41 0.43 0.79 0.63 -26.10%
P/EPS -3.36 -110.16 2.75 4.66 6.79 4.06 2.69 -
EY -29.76 -0.91 36.38 21.46 14.74 24.60 37.23 -
DY 0.00 0.00 0.00 0.00 0.00 13.57 0.00 -
P/NAPS 0.18 0.16 0.30 0.29 0.41 0.57 0.61 -55.64%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.165 0.14 0.15 0.28 0.31 0.55 0.54 -
P/RPS 0.42 0.29 0.22 0.45 0.35 0.78 0.61 -22.00%
P/EPS -3.47 -106.36 1.50 5.02 5.54 3.99 2.59 -
EY -28.86 -0.94 66.70 19.93 18.06 25.05 38.61 -
DY 0.00 0.00 0.00 0.00 0.00 13.82 0.00 -
P/NAPS 0.19 0.15 0.16 0.31 0.34 0.56 0.59 -52.98%

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