[HUBLINE] QoQ Cumulative Quarter Result on 30-Jun-2014 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 40.45%
YoY- 103.64%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 108,873 63,877 355,887 276,605 184,447 92,666 388,623 -57.21%
PBT -362,487 -5,903 8,347 7,870 5,460 3,209 -204,438 46.54%
Tax -12,706 42 -5,258 -846 -459 -220 -3,234 149.19%
NP -375,193 -5,861 3,089 7,024 5,001 2,989 -207,672 48.39%
-
NP to SH -375,193 -5,861 3,089 7,024 5,001 2,989 -207,672 48.39%
-
Tax Rate - - 62.99% 10.75% 8.41% 6.86% - -
Total Cost 484,066 69,738 352,798 269,581 179,446 89,677 596,295 -12.98%
-
Net Worth 64,800 423,294 401,569 446,981 466,759 464,955 445,122 -72.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 64,800 423,294 401,569 446,981 466,759 464,955 445,122 -72.35%
NOSH 3,240,008 3,256,110 3,088,999 3,192,727 3,333,999 3,321,110 3,179,449 1.26%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -344.62% -9.18% 0.87% 2.54% 2.71% 3.23% -53.44% -
ROE -579.00% -1.38% 0.77% 1.57% 1.07% 0.64% -46.65% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.36 1.96 11.52 8.66 5.53 2.79 12.22 -57.74%
EPS -11.58 -0.18 0.10 0.22 0.15 0.09 -6.53 46.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.13 0.13 0.14 0.14 0.14 0.14 -72.70%
Adjusted Per Share Value based on latest NOSH - 3,371,666
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.41 1.42 7.89 6.13 4.09 2.05 8.61 -57.24%
EPS -8.32 -0.13 0.07 0.16 0.11 0.07 -4.60 48.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.0938 0.089 0.0991 0.1035 0.1031 0.0987 -72.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.025 0.04 0.045 0.05 0.045 0.055 0.05 -
P/RPS 0.74 2.04 0.39 0.58 0.81 1.97 0.41 48.29%
P/EPS -0.22 -22.22 45.00 22.73 30.00 61.11 -0.77 -56.65%
EY -463.20 -4.50 2.22 4.40 3.33 1.64 -130.63 132.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.31 0.35 0.36 0.32 0.39 0.36 129.47%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 28/11/13 -
Price 0.02 0.025 0.04 0.05 0.05 0.05 0.05 -
P/RPS 0.60 1.27 0.35 0.58 0.90 1.79 0.41 28.92%
P/EPS -0.17 -13.89 40.00 22.73 33.33 55.56 -0.77 -63.50%
EY -579.00 -7.20 2.50 4.40 3.00 1.80 -130.63 170.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.19 0.31 0.36 0.36 0.36 0.36 97.72%

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