[HUBLINE] QoQ Cumulative Quarter Result on 31-Dec-2005 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -80.22%
YoY- -40.58%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 387,192 285,720 190,474 96,466 414,204 306,405 196,474 57.12%
PBT 23,948 23,528 16,825 9,004 45,604 36,461 25,405 -3.85%
Tax -103 0 0 0 -83 0 0 -
NP 23,845 23,528 16,825 9,004 45,521 36,461 25,405 -4.13%
-
NP to SH 23,845 23,528 16,825 9,004 45,521 36,461 25,405 -4.13%
-
Tax Rate 0.43% 0.00% 0.00% 0.00% 0.18% 0.00% 0.00% -
Total Cost 363,347 262,192 173,649 87,462 368,683 269,944 171,069 65.15%
-
Net Worth 74,405 366,851 361,311 356,116 336,838 255,735 240,277 -54.19%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 74,405 366,851 361,311 356,116 336,838 255,735 240,277 -54.19%
NOSH 155,011 154,789 155,069 155,509 151,048 149,552 146,510 3.82%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.16% 8.23% 8.83% 9.33% 10.99% 11.90% 12.93% -
ROE 32.05% 6.41% 4.66% 2.53% 13.51% 14.26% 10.57% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 249.78 184.59 122.83 62.03 274.22 204.88 134.10 51.32%
EPS 3.08 15.20 10.85 5.79 30.14 24.38 17.34 -68.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 2.37 2.33 2.29 2.23 1.71 1.64 -55.88%
Adjusted Per Share Value based on latest NOSH - 155,509
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.03 6.66 4.44 2.25 9.66 7.14 4.58 57.16%
EPS 0.56 0.55 0.39 0.21 1.06 0.85 0.59 -3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0855 0.0842 0.083 0.0785 0.0596 0.056 -54.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.24 0.24 0.35 0.40 0.45 0.45 -
P/RPS 0.09 0.13 0.20 0.56 0.15 0.22 0.34 -58.74%
P/EPS 1.50 1.58 2.21 6.04 1.33 1.85 2.60 -30.67%
EY 66.88 63.33 45.21 16.54 75.34 54.18 38.53 44.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.10 0.10 0.15 0.18 0.26 0.27 46.70%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 30/05/06 28/02/06 29/11/05 26/08/05 27/05/05 -
Price 0.23 0.24 0.24 0.30 0.37 0.41 0.45 -
P/RPS 0.09 0.13 0.20 0.48 0.13 0.20 0.34 -58.74%
P/EPS 1.50 1.58 2.21 5.18 1.23 1.68 2.60 -30.67%
EY 66.88 63.33 45.21 19.30 81.45 59.46 38.53 44.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.10 0.10 0.13 0.17 0.24 0.27 46.70%

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