[HUBLINE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 5.46%
YoY- 574.7%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 569,928 448,099 316,756 152,237 634,443 452,993 286,575 58.07%
PBT -89,901 -1,659 -4,719 -9,498 8,854 5,948 3,353 -
Tax 18,268 19,023 18,899 18,937 96 -1,323 -795 -
NP -71,633 17,364 14,180 9,439 8,950 4,625 2,558 -
-
NP to SH -71,633 17,364 14,180 9,439 8,950 4,625 2,558 -
-
Tax Rate - - - - -1.08% 22.24% 23.71% -
Total Cost 641,561 430,735 302,576 142,798 625,493 448,368 284,017 72.07%
-
Net Worth 481,927 572,642 578,394 555,235 563,439 569,230 545,706 -7.94%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 3,410 -
Div Payout % - - - - - - 133.33% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 481,927 572,642 578,394 555,235 563,439 569,230 545,706 -7.94%
NOSH 1,853,565 1,847,234 1,865,789 1,850,784 1,817,547 1,778,846 1,705,333 5.70%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -12.57% 3.88% 4.48% 6.20% 1.41% 1.02% 0.89% -
ROE -14.86% 3.03% 2.45% 1.70% 1.59% 0.81% 0.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.75 24.26 16.98 8.23 34.91 25.47 16.80 49.57%
EPS -3.86 0.94 0.76 0.51 0.50 0.26 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.26 0.31 0.31 0.30 0.31 0.32 0.32 -12.91%
Adjusted Per Share Value based on latest NOSH - 1,850,784
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.28 10.45 7.38 3.55 14.79 10.56 6.68 58.03%
EPS -1.67 0.40 0.33 0.22 0.21 0.11 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.1123 0.1335 0.1348 0.1294 0.1313 0.1327 0.1272 -7.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.12 0.17 0.22 0.17 0.17 0.19 -
P/RPS 0.29 0.49 1.00 2.67 0.49 0.67 1.13 -59.58%
P/EPS -2.33 12.77 22.37 43.14 34.52 65.38 126.67 -
EY -42.94 7.83 4.47 2.32 2.90 1.53 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 0.35 0.39 0.55 0.73 0.55 0.53 0.59 -29.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 30/05/11 28/02/11 30/11/10 27/08/10 27/05/10 -
Price 0.09 0.09 0.12 0.17 0.19 0.17 0.17 -
P/RPS 0.29 0.37 0.71 2.07 0.54 0.67 1.01 -56.44%
P/EPS -2.33 9.57 15.79 33.33 38.58 65.38 113.33 -
EY -42.94 10.44 6.33 3.00 2.59 1.53 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
P/NAPS 0.35 0.29 0.39 0.57 0.61 0.53 0.53 -24.14%

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