[HBGLOB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -31.16%
YoY- 11.26%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 48,622 49,462 50,008 86,069 79,344 76,736 63,992 -16.71%
PBT -20,837 -26,524 -38,852 -25,181 -19,309 20,030 16,960 -
Tax 0 -46 0 -246 0 0 0 -
NP -20,837 -26,570 -38,852 -25,427 -19,309 20,030 16,960 -
-
NP to SH -18,950 -23,822 -35,072 -24,540 -18,709 20,366 17,036 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 69,459 76,032 88,860 111,496 98,653 56,706 47,032 29.65%
-
Net Worth 223,303 231,004 231,004 198,218 190,115 202,082 175,468 17.41%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 223,303 231,004 231,004 198,218 190,115 202,082 175,468 17.41%
NOSH 770,013 770,013 770,013 770,013 770,013 561,600 561,600 23.39%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -42.86% -53.72% -77.69% -29.54% -24.34% 26.10% 26.50% -
ROE -8.49% -10.31% -15.18% -12.38% -9.84% 10.08% 9.71% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.31 6.42 6.49 13.46 13.36 14.81 13.49 -39.71%
EPS -2.47 -3.10 -4.56 -3.84 -3.15 3.94 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.30 0.31 0.32 0.39 0.37 -14.97%
Adjusted Per Share Value based on latest NOSH - 770,013
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.01 14.25 14.41 24.79 22.86 22.11 18.43 -16.69%
EPS -5.46 -6.86 -10.10 -7.07 -5.39 5.87 4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6433 0.6654 0.6654 0.571 0.5477 0.5821 0.5055 17.41%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.125 0.08 0.14 0.20 0.245 0.33 0.255 -
P/RPS 1.98 1.25 2.16 1.49 1.83 2.23 1.89 3.14%
P/EPS -5.08 -2.59 -3.07 -5.21 -7.78 8.40 7.10 -
EY -19.69 -38.67 -32.53 -19.19 -12.85 11.91 14.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.47 0.65 0.77 0.85 0.69 -27.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 22/08/22 31/05/22 28/02/22 26/11/21 13/08/21 27/05/21 -
Price 0.155 0.105 0.085 0.165 0.205 0.35 0.28 -
P/RPS 2.45 1.63 1.31 1.23 1.53 2.36 2.08 11.52%
P/EPS -6.30 -3.39 -1.87 -4.30 -6.51 8.90 7.79 -
EY -15.88 -29.46 -53.58 -23.26 -15.36 11.23 12.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.35 0.28 0.53 0.64 0.90 0.76 -21.34%

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