[HUBLINE] QoQ Quarter Result on 30-Jun-2004 [#3]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
21-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 31.57%
YoY- 93.79%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 100,237 96,237 106,641 97,884 87,908 90,867 87,237 9.69%
PBT 10,253 15,153 6,803 7,667 6,866 7,851 3,965 88.28%
Tax 0 0 184 193 -892 -1,207 -1,046 -
NP 10,253 15,153 6,987 7,860 5,974 6,644 2,919 130.89%
-
NP to SH 10,253 15,153 6,987 7,860 5,974 6,644 2,919 130.89%
-
Tax Rate 0.00% 0.00% -2.70% -2.52% 12.99% 15.37% 26.38% -
Total Cost 89,984 81,084 99,654 90,024 81,934 84,223 84,318 4.42%
-
Net Worth 248,741 212,028 141,442 190,545 182,213 178,476 130,131 53.95%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 248,741 212,028 141,442 190,545 182,213 178,476 130,131 53.95%
NOSH 151,671 141,352 141,442 140,106 130,152 130,274 130,131 10.74%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.23% 15.75% 6.55% 8.03% 6.80% 7.31% 3.35% -
ROE 4.12% 7.15% 4.94% 4.13% 3.28% 3.72% 2.24% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 66.09 68.08 75.40 69.86 67.54 69.75 67.04 -0.94%
EPS 6.76 10.72 4.94 5.61 4.59 5.10 2.24 108.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.50 1.00 1.36 1.40 1.37 1.00 39.02%
Adjusted Per Share Value based on latest NOSH - 140,106
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.22 2.13 2.36 2.17 1.95 2.01 1.93 9.77%
EPS 0.23 0.34 0.15 0.17 0.13 0.15 0.06 144.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.047 0.0314 0.0422 0.0404 0.0396 0.0288 54.05%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.45 0.47 0.48 0.48 0.68 0.49 0.43 -
P/RPS 0.68 0.69 0.64 0.69 1.01 0.70 0.64 4.12%
P/EPS 6.66 4.38 9.72 8.56 14.81 9.61 19.17 -50.54%
EY 15.02 22.81 10.29 11.69 6.75 10.41 5.22 102.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.48 0.35 0.49 0.36 0.43 -26.65%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 26/11/04 21/09/04 21/05/04 24/02/04 27/11/03 -
Price 0.45 0.47 0.51 0.48 0.45 0.64 0.49 -
P/RPS 0.68 0.69 0.68 0.69 0.67 0.92 0.73 -4.61%
P/EPS 6.66 4.38 10.32 8.56 9.80 12.55 21.84 -54.66%
EY 15.02 22.81 9.69 11.69 10.20 7.97 4.58 120.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.51 0.35 0.32 0.47 0.49 -32.76%

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