[HBGLOB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
06-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.52%
YoY- -188.33%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 161,338 154,704 136,968 203,786 185,056 224,768 319,172 -36.51%
PBT -22,684 -18,494 -4,476 -22,893 -19,933 22,668 64,760 -
Tax -377 -554 -1,124 -4,847 -6,746 -23,284 -17,940 -92.36%
NP -23,061 -19,048 -5,600 -27,740 -26,680 -616 46,820 -
-
NP to SH -21,641 -18,638 -4,328 -23,066 -22,282 -616 46,820 -
-
Tax Rate - - - - - 102.72% 27.70% -
Total Cost 184,399 173,752 142,568 231,526 211,736 225,384 272,352 -22.87%
-
Net Worth 420,976 369,720 407,160 393,119 407,160 425,880 425,880 -0.76%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 420,976 369,720 407,160 393,119 407,160 425,880 425,880 -0.76%
NOSH 467,752 468,000 468,000 468,000 468,000 468,000 468,000 -0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -14.29% -12.31% -4.09% -13.61% -14.42% -0.27% 14.67% -
ROE -5.14% -5.04% -1.06% -5.87% -5.47% -0.14% 10.99% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.49 33.06 29.27 43.54 39.54 48.03 68.20 -36.49%
EPS -4.63 -4.08 -0.92 -4.93 -4.76 0.00 10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.79 0.87 0.84 0.87 0.91 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.63 19.78 17.52 26.06 23.66 28.74 40.82 -36.52%
EPS -2.77 -2.38 -0.55 -2.95 -2.85 -0.08 5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5383 0.4728 0.5207 0.5027 0.5207 0.5446 0.5446 -0.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.07 0.09 0.115 0.145 0.16 0.145 0.275 -
P/RPS 0.20 0.27 0.39 0.33 0.40 0.30 0.40 -36.97%
P/EPS -1.51 -2.26 -12.44 -2.94 -3.36 -110.16 2.75 -
EY -66.10 -44.25 -8.04 -33.99 -29.76 -0.91 36.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.11 0.13 0.17 0.18 0.16 0.30 -58.53%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 06/03/14 29/11/13 30/08/13 31/05/13 -
Price 0.085 0.095 0.09 0.115 0.165 0.14 0.15 -
P/RPS 0.25 0.29 0.31 0.26 0.42 0.29 0.22 8.88%
P/EPS -1.84 -2.39 -9.73 -2.33 -3.47 -106.36 1.50 -
EY -54.43 -41.92 -10.28 -42.86 -28.86 -0.94 66.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.12 0.10 0.14 0.19 0.15 0.16 -31.83%

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