[HUBLINE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -55.77%
YoY- 51.07%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 383,301 276,660 178,775 90,867 341,916 254,679 166,354 74.18%
PBT 29,188 22,385 14,717 7,851 19,731 15,227 9,903 105.16%
Tax -1,722 -1,906 -2,098 -1,207 -4,710 -3,664 -2,396 -19.71%
NP 27,466 20,479 12,619 6,644 15,021 11,563 7,507 136.87%
-
NP to SH 27,466 20,479 12,619 6,644 15,021 11,563 7,507 136.87%
-
Tax Rate 5.90% 8.51% 14.26% 15.37% 23.87% 24.06% 24.19% -
Total Cost 355,835 256,181 166,156 84,223 326,895 243,116 158,847 70.95%
-
Net Worth 189,744 181,560 182,317 178,476 171,714 150,878 146,763 18.62%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 189,744 181,560 182,317 178,476 171,714 150,878 146,763 18.62%
NOSH 135,532 133,500 130,227 130,274 130,086 130,067 129,878 2.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.17% 7.40% 7.06% 7.31% 4.39% 4.54% 4.51% -
ROE 14.48% 11.28% 6.92% 3.72% 8.75% 7.66% 5.12% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 282.81 207.23 137.28 69.75 262.84 195.81 128.08 69.32%
EPS 20.27 15.34 9.69 5.10 11.55 8.89 5.78 130.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.36 1.40 1.37 1.32 1.16 1.13 15.30%
Adjusted Per Share Value based on latest NOSH - 130,274
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.93 6.45 4.17 2.12 7.97 5.94 3.88 74.05%
EPS 0.64 0.48 0.29 0.15 0.35 0.27 0.17 141.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0423 0.0425 0.0416 0.04 0.0352 0.0342 18.59%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.48 0.48 0.68 0.49 0.43 0.31 0.29 -
P/RPS 0.17 0.23 0.50 0.70 0.16 0.16 0.23 -18.20%
P/EPS 2.37 3.13 7.02 9.61 3.72 3.49 5.02 -39.28%
EY 42.22 31.96 14.25 10.41 26.85 28.68 19.93 64.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.49 0.36 0.33 0.27 0.26 19.52%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 21/09/04 21/05/04 24/02/04 27/11/03 28/08/03 30/05/03 -
Price 0.51 0.48 0.45 0.64 0.49 0.34 0.32 -
P/RPS 0.18 0.23 0.33 0.92 0.19 0.17 0.25 -19.61%
P/EPS 2.52 3.13 4.64 12.55 4.24 3.82 5.54 -40.76%
EY 39.74 31.96 21.53 7.97 23.57 26.15 18.06 68.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.32 0.47 0.37 0.29 0.28 18.18%

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