[HUBLINE] QoQ Cumulative Quarter Result on 31-Dec-2011 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 103.32%
YoY- -74.83%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 499,063 359,202 236,797 115,098 569,928 448,099 316,756 35.28%
PBT 3,642 8,791 5,750 2,698 -89,901 -1,659 -4,719 -
Tax -1,258 -693 -623 -322 18,268 19,023 18,899 -
NP 2,384 8,098 5,127 2,376 -71,633 17,364 14,180 -69.43%
-
NP to SH 2,384 8,098 5,127 2,376 -71,633 17,364 14,180 -69.43%
-
Tax Rate 34.54% 7.88% 10.83% 11.93% - - - -
Total Cost 496,679 351,104 231,670 112,722 641,561 430,735 302,576 39.02%
-
Net Worth 528,161 566,859 532,419 475,199 481,927 572,642 578,394 -5.86%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 528,161 566,859 532,419 475,199 481,927 572,642 578,394 -5.86%
NOSH 1,956,153 2,024,499 1,971,923 1,827,692 1,853,565 1,847,234 1,865,789 3.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.48% 2.25% 2.17% 2.06% -12.57% 3.88% 4.48% -
ROE 0.45% 1.43% 0.96% 0.50% -14.86% 3.03% 2.45% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.51 17.74 12.01 6.30 30.75 24.26 16.98 31.07%
EPS 0.12 0.40 0.26 0.13 -3.86 0.94 0.76 -70.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.27 0.26 0.26 0.31 0.31 -8.77%
Adjusted Per Share Value based on latest NOSH - 1,827,692
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.63 8.37 5.52 2.68 13.28 10.45 7.38 35.30%
EPS 0.06 0.19 0.12 0.06 -1.67 0.40 0.33 -67.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1231 0.1321 0.1241 0.1108 0.1123 0.1335 0.1348 -5.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.06 0.07 0.09 0.09 0.09 0.12 0.17 -
P/RPS 0.24 0.39 0.75 1.43 0.29 0.49 1.00 -61.27%
P/EPS 49.23 17.50 34.62 69.23 -2.33 12.77 22.37 68.94%
EY 2.03 5.71 2.89 1.44 -42.94 7.83 4.47 -40.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.33 0.35 0.35 0.39 0.55 -45.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 30/05/11 -
Price 0.06 0.06 0.07 0.09 0.09 0.09 0.12 -
P/RPS 0.24 0.34 0.58 1.43 0.29 0.37 0.71 -51.37%
P/EPS 49.23 15.00 26.92 69.23 -2.33 9.57 15.79 112.97%
EY 2.03 6.67 3.71 1.44 -42.94 10.44 6.33 -53.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.26 0.35 0.35 0.29 0.39 -31.65%

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