[HUBLINE] QoQ Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -96.25%
YoY- -91.52%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 572,096 425,280 284,599 151,246 800,558 574,090 370,649 33.52%
PBT 1,354 -6,931 -13,207 1,169 40,267 51,199 37,082 -88.97%
Tax -430 -681 -549 -349 -5,332 -3,563 -2,000 -64.07%
NP 924 -7,612 -13,756 820 34,935 47,636 35,082 -91.12%
-
NP to SH 924 -7,612 -13,756 820 21,857 34,559 22,005 -87.89%
-
Tax Rate 31.76% - - 29.85% 13.24% 6.96% 5.39% -
Total Cost 571,172 432,892 298,355 150,426 765,623 526,454 335,567 42.51%
-
Net Worth 501,599 474,190 458,533 445,142 440,307 440,457 422,756 12.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - 3,251 -
Div Payout % - - - - - - 14.78% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 501,599 474,190 458,533 445,142 440,307 440,457 422,756 12.06%
NOSH 1,319,999 1,247,868 1,239,279 1,171,428 1,158,702 1,129,379 1,083,990 14.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.16% -1.79% -4.83% 0.54% 4.36% 8.30% 9.47% -
ROE 0.18% -1.61% -3.00% 0.18% 4.96% 7.85% 5.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 43.34 34.08 22.96 12.91 69.09 50.83 34.19 17.11%
EPS 0.07 -0.61 -1.11 0.07 1.90 3.06 2.03 -89.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.38 0.38 0.37 0.38 0.38 0.39 0.39 -1.71%
Adjusted Per Share Value based on latest NOSH - 1,171,428
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.68 9.43 6.31 3.35 17.75 12.73 8.22 33.47%
EPS 0.02 -0.17 -0.30 0.02 0.48 0.77 0.49 -88.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.1112 0.1051 0.1016 0.0987 0.0976 0.0976 0.0937 12.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.31 0.29 0.19 0.20 0.34 0.37 0.42 -
P/RPS 0.72 0.85 0.83 1.55 0.49 0.73 1.23 -30.00%
P/EPS 442.86 -47.54 -17.12 285.71 18.02 12.09 20.69 669.47%
EY 0.23 -2.10 -5.84 0.35 5.55 8.27 4.83 -86.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
P/NAPS 0.82 0.76 0.51 0.53 0.89 0.95 1.08 -16.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 29/05/08 -
Price 0.20 0.29 0.29 0.20 0.22 0.37 0.47 -
P/RPS 0.46 0.85 1.26 1.55 0.32 0.73 1.37 -51.65%
P/EPS 285.71 -47.54 -26.13 285.71 11.66 12.09 23.15 433.23%
EY 0.35 -2.10 -3.83 0.35 8.57 8.27 4.32 -81.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
P/NAPS 0.53 0.76 0.78 0.53 0.58 0.95 1.21 -42.29%

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