[HBGLOB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -356.3%
YoY- -886.0%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 60,770 34,108 14,582 179,249 121,743 53,390 22,029 96.33%
PBT -15,771 -16,214 -11,133 -245,937 -53,692 -23,891 -11,918 20.47%
Tax 0 0 0 595 0 0 0 -
NP -15,771 -16,214 -11,133 -245,342 -53,692 -23,891 -11,918 20.47%
-
NP to SH -15,771 -16,214 -11,133 -240,870 -52,788 -23,378 -11,662 22.22%
-
Tax Rate - - - - - - - -
Total Cost 76,541 50,322 25,715 424,591 175,435 77,281 33,947 71.69%
-
Net Worth 173,160 173,160 177,839 205,911 421,199 393,119 397,800 -42.47%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 173,160 173,160 177,839 205,911 421,199 393,119 397,800 -42.47%
NOSH 468,000 468,000 468,000 467,981 468,000 468,000 468,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -25.95% -47.54% -76.35% -136.87% -44.10% -44.75% -54.10% -
ROE -9.11% -9.36% -6.26% -116.98% -12.53% -5.95% -2.93% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.99 7.29 3.12 38.30 26.01 11.41 4.71 96.30%
EPS -3.37 -3.46 -2.38 -51.47 -11.28 -5.10 -2.49 22.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.38 0.44 0.90 0.84 0.85 -42.47%
Adjusted Per Share Value based on latest NOSH - 468,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.77 4.36 1.86 22.92 15.57 6.83 2.82 96.17%
EPS -2.02 -2.07 -1.42 -30.80 -6.75 -2.99 -1.49 22.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2214 0.2214 0.2274 0.2633 0.5386 0.5027 0.5087 -42.48%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.055 0.04 0.05 0.065 0.07 0.05 0.06 -
P/RPS 0.42 0.55 1.60 0.17 0.27 0.44 1.27 -52.08%
P/EPS -1.63 -1.15 -2.10 -0.13 -0.62 -1.00 -2.41 -22.89%
EY -61.27 -86.61 -47.58 -791.85 -161.14 -99.91 -41.53 29.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.11 0.13 0.15 0.08 0.06 0.07 65.98%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 25/05/16 29/02/16 23/11/15 28/08/15 29/05/15 -
Price 0.035 0.045 0.065 0.055 0.07 0.08 0.05 -
P/RPS 0.27 0.62 2.09 0.14 0.27 0.70 1.06 -59.71%
P/EPS -1.04 -1.30 -2.73 -0.11 -0.62 -1.60 -2.01 -35.47%
EY -96.28 -76.99 -36.60 -935.82 -161.14 -62.44 -49.84 54.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.12 0.17 0.13 0.08 0.10 0.06 30.94%

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