[HUBLINE] QoQ Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- -3100.76%
YoY- -7602.36%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 125,696 158,016 179,657 217,746 255,508 355,887 368,806 -51.11%
PBT 6,632 -367,068 -497,372 -724,974 -23,612 8,347 10,493 -26.29%
Tax 1,540 -12,128 -16,565 -25,412 168 -5,258 -1,128 -
NP 8,172 -379,196 -513,937 -750,386 -23,444 3,089 9,365 -8.66%
-
NP to SH 8,172 -379,196 -513,937 -750,386 -23,444 3,089 9,365 -8.66%
-
Tax Rate -23.22% - - - - 62.99% 10.75% -
Total Cost 117,524 537,212 693,594 968,132 278,952 352,798 359,441 -52.44%
-
Net Worth 49,031 48,614 51,869 64,800 423,294 401,569 446,981 -76.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 49,031 48,614 51,869 64,800 423,294 401,569 446,981 -76.99%
NOSH 4,085,999 3,240,991 3,241,825 3,240,008 3,256,110 3,088,999 3,192,727 17.82%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.50% -239.97% -286.07% -344.62% -9.18% 0.87% 2.54% -
ROE 16.67% -780.00% -990.83% -1,158.00% -5.54% 0.77% 2.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.08 4.88 5.54 6.72 7.85 11.52 11.55 -58.47%
EPS 0.20 -11.70 -15.85 -23.16 -0.72 0.10 0.29 -21.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.015 0.016 0.02 0.13 0.13 0.14 -80.47%
Adjusted Per Share Value based on latest NOSH - 3,239,745
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.93 3.68 4.19 5.08 5.96 8.30 8.60 -51.12%
EPS 0.19 -8.84 -11.98 -17.49 -0.55 0.07 0.22 -9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0114 0.0113 0.0121 0.0151 0.0987 0.0936 0.1042 -77.03%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.01 0.015 0.02 0.025 0.04 0.045 0.05 -
P/RPS 0.33 0.31 0.36 0.37 0.51 0.39 0.43 -16.13%
P/EPS 5.00 -0.13 -0.13 -0.11 -5.56 45.00 17.05 -55.76%
EY 20.00 -780.00 -792.67 -926.40 -18.00 2.22 5.87 125.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 1.25 1.25 0.31 0.35 0.36 74.25%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.01 0.01 0.015 0.02 0.025 0.04 0.05 -
P/RPS 0.33 0.21 0.27 0.30 0.32 0.35 0.43 -16.13%
P/EPS 5.00 -0.09 -0.09 -0.09 -3.47 40.00 17.05 -55.76%
EY 20.00 -1,170.00 -1,056.89 -1,158.00 -28.80 2.50 5.87 125.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.67 0.94 1.00 0.19 0.31 0.36 74.25%

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