[HUBLINE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -46.27%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 388,623 288,622 199,080 107,690 499,063 359,202 236,797 39.09%
PBT -204,438 -192,696 -29,917 917 3,642 8,791 5,750 -
Tax -3,234 -251 144 364 -1,258 -693 -623 199.50%
NP -207,672 -192,947 -29,773 1,281 2,384 8,098 5,127 -
-
NP to SH -207,672 -192,947 -29,917 1,281 2,384 8,098 5,127 -
-
Tax Rate - - - -39.69% 34.54% 7.88% 10.83% -
Total Cost 596,295 481,569 228,853 106,409 496,679 351,104 231,670 87.70%
-
Net Worth 445,122 445,017 604,705 640,500 528,161 566,859 532,419 -11.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 445,122 445,017 604,705 640,500 528,161 566,859 532,419 -11.24%
NOSH 3,179,449 3,178,698 3,182,659 3,202,500 1,956,153 2,024,499 1,971,923 37.46%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -53.44% -66.85% -14.96% 1.19% 0.48% 2.25% 2.17% -
ROE -46.65% -43.36% -4.95% 0.20% 0.45% 1.43% 0.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.22 9.08 6.26 3.36 25.51 17.74 12.01 1.16%
EPS -6.53 -6.07 -0.94 0.04 0.12 0.40 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.19 0.20 0.27 0.28 0.27 -35.43%
Adjusted Per Share Value based on latest NOSH - 3,202,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.06 6.73 4.64 2.51 11.63 8.37 5.52 39.10%
EPS -4.84 -4.50 -0.70 0.03 0.06 0.19 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.1037 0.141 0.1493 0.1231 0.1321 0.1241 -11.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.05 0.05 0.06 0.06 0.06 0.07 0.09 -
P/RPS 0.41 0.55 0.96 1.78 0.24 0.39 0.75 -33.11%
P/EPS -0.77 -0.82 -6.38 150.00 49.23 17.50 34.62 -
EY -130.63 -121.40 -15.67 0.67 2.03 5.71 2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.32 0.30 0.22 0.25 0.33 5.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.05 0.05 0.055 0.06 0.06 0.06 0.07 -
P/RPS 0.41 0.55 0.88 1.78 0.24 0.34 0.58 -20.62%
P/EPS -0.77 -0.82 -5.85 150.00 49.23 15.00 26.92 -
EY -130.63 -121.40 -17.09 0.67 2.03 6.67 3.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.29 0.30 0.22 0.21 0.26 24.20%

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