[HBGLOB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 81.24%
YoY- -109.24%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 155,044 161,338 154,704 136,968 203,786 185,056 224,768 -21.87%
PBT -24,828 -22,684 -18,494 -4,476 -22,893 -19,933 22,668 -
Tax -303 -377 -554 -1,124 -4,847 -6,746 -23,284 -94.42%
NP -25,131 -23,061 -19,048 -5,600 -27,740 -26,680 -616 1077.11%
-
NP to SH -24,429 -21,641 -18,638 -4,328 -23,066 -22,282 -616 1055.15%
-
Tax Rate - - - - - - 102.72% -
Total Cost 180,175 184,399 173,752 142,568 231,526 211,736 225,384 -13.82%
-
Net Worth 388,430 420,976 369,720 407,160 393,119 407,160 425,880 -5.93%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 388,430 420,976 369,720 407,160 393,119 407,160 425,880 -5.93%
NOSH 467,988 467,752 468,000 468,000 468,000 468,000 468,000 -0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -16.21% -14.29% -12.31% -4.09% -13.61% -14.42% -0.27% -
ROE -6.29% -5.14% -5.04% -1.06% -5.87% -5.47% -0.14% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.13 34.49 33.06 29.27 43.54 39.54 48.03 -21.87%
EPS -5.22 -4.63 -4.08 -0.92 -4.93 -4.76 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.90 0.79 0.87 0.84 0.87 0.91 -5.93%
Adjusted Per Share Value based on latest NOSH - 468,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.66 46.48 44.56 39.46 58.70 53.31 64.75 -21.88%
EPS -7.04 -6.23 -5.37 -1.25 -6.64 -6.42 -0.18 1044.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1189 1.2127 1.065 1.1729 1.1324 1.1729 1.2268 -5.93%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.055 0.07 0.09 0.115 0.145 0.16 0.145 -
P/RPS 0.17 0.20 0.27 0.39 0.33 0.40 0.30 -31.45%
P/EPS -1.05 -1.51 -2.26 -12.44 -2.94 -3.36 -110.16 -95.46%
EY -94.91 -66.10 -44.25 -8.04 -33.99 -29.76 -0.91 2097.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.11 0.13 0.17 0.18 0.16 -42.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 06/03/14 29/11/13 30/08/13 -
Price 0.055 0.085 0.095 0.09 0.115 0.165 0.14 -
P/RPS 0.17 0.25 0.29 0.31 0.26 0.42 0.29 -29.88%
P/EPS -1.05 -1.84 -2.39 -9.73 -2.33 -3.47 -106.36 -95.35%
EY -94.91 -54.43 -41.92 -10.28 -42.86 -28.86 -0.94 2050.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.09 0.12 0.10 0.14 0.19 0.15 -39.75%

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