[HUBLINE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 112.14%
YoY- -95.77%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 452,993 286,575 137,732 572,096 425,280 284,599 151,246 108.19%
PBT 5,948 3,353 1,618 1,354 -6,931 -13,207 1,169 196.70%
Tax -1,323 -795 -219 -430 -681 -549 -349 143.71%
NP 4,625 2,558 1,399 924 -7,612 -13,756 820 217.86%
-
NP to SH 4,625 2,558 1,399 924 -7,612 -13,756 820 217.86%
-
Tax Rate 22.24% 23.71% 13.54% 31.76% - - 29.85% -
Total Cost 448,368 284,017 136,333 571,172 432,892 298,355 150,426 107.52%
-
Net Worth 569,230 545,706 497,422 501,599 474,190 458,533 445,142 17.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 3,410 - - - - - -
Div Payout % - 133.33% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 569,230 545,706 497,422 501,599 474,190 458,533 445,142 17.86%
NOSH 1,778,846 1,705,333 1,554,444 1,319,999 1,247,868 1,239,279 1,171,428 32.21%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.02% 0.89% 1.02% 0.16% -1.79% -4.83% 0.54% -
ROE 0.81% 0.47% 0.28% 0.18% -1.61% -3.00% 0.18% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.47 16.80 8.86 43.34 34.08 22.96 12.91 57.49%
EPS 0.26 0.15 0.09 0.07 -0.61 -1.11 0.07 140.41%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.38 0.38 0.37 0.38 -10.85%
Adjusted Per Share Value based on latest NOSH - 1,237,101
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.56 6.68 3.21 13.34 9.91 6.63 3.53 108.03%
EPS 0.11 0.06 0.03 0.02 -0.18 -0.32 0.02 212.55%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.1272 0.1159 0.1169 0.1105 0.1069 0.1038 17.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.19 0.21 0.31 0.29 0.19 0.20 -
P/RPS 0.67 1.13 2.37 0.72 0.85 0.83 1.55 -42.91%
P/EPS 65.38 126.67 233.33 442.86 -47.54 -17.12 285.71 -62.68%
EY 1.53 0.79 0.43 0.23 -2.10 -5.84 0.35 168.07%
DY 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.66 0.82 0.76 0.51 0.53 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.17 0.17 0.20 0.20 0.29 0.29 0.20 -
P/RPS 0.67 1.01 2.26 0.46 0.85 1.26 1.55 -42.91%
P/EPS 65.38 113.33 222.22 285.71 -47.54 -26.13 285.71 -62.68%
EY 1.53 0.88 0.45 0.35 -2.10 -3.83 0.35 168.07%
DY 0.00 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.63 0.53 0.76 0.78 0.53 0.00%

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