[HUBLINE] QoQ Quarter Result on 30-Sep-2012 [#4]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -292.33%
YoY- 93.58%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 89,542 91,390 107,690 139,862 122,404 121,699 115,098 -15.42%
PBT -162,779 -30,834 917 -5,149 3,041 3,052 2,698 -
Tax -396 -220 364 -565 -70 -301 -322 14.80%
NP -163,175 -31,054 1,281 -5,714 2,971 2,751 2,376 -
-
NP to SH -163,175 -30,834 1,281 -5,714 2,971 2,751 2,376 -
-
Tax Rate - - -39.69% - 2.30% 9.86% 11.93% -
Total Cost 252,717 122,444 106,409 145,576 119,433 118,948 112,722 71.38%
-
Net Worth 454,164 610,256 640,500 576,865 594,199 495,835 475,199 -2.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 454,164 610,256 640,500 576,865 594,199 495,835 475,199 -2.97%
NOSH 3,244,035 3,211,875 3,202,500 2,136,538 2,122,142 1,836,428 1,827,692 46.64%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -182.23% -33.98% 1.19% -4.09% 2.43% 2.26% 2.06% -
ROE -35.93% -5.05% 0.20% -0.99% 0.50% 0.55% 0.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.76 2.85 3.36 6.55 5.77 6.63 6.30 -42.34%
EPS -5.03 -0.96 0.04 -0.26 0.14 0.14 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.19 0.20 0.27 0.28 0.27 0.26 -33.83%
Adjusted Per Share Value based on latest NOSH - 2,136,538
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.09 2.13 2.51 3.26 2.85 2.84 2.68 -15.28%
EPS -3.80 -0.72 0.03 -0.13 0.07 0.06 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.1423 0.1493 0.1345 0.1385 0.1156 0.1108 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.05 0.06 0.06 0.06 0.07 0.09 0.09 -
P/RPS 1.81 2.11 1.78 0.92 1.21 1.36 1.43 17.02%
P/EPS -0.99 -6.25 150.00 -22.43 50.00 60.08 69.23 -
EY -100.60 -16.00 0.67 -4.46 2.00 1.66 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.30 0.22 0.25 0.33 0.35 1.89%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 -
Price 0.05 0.055 0.06 0.06 0.06 0.07 0.09 -
P/RPS 1.81 1.93 1.78 0.92 1.04 1.06 1.43 17.02%
P/EPS -0.99 -5.73 150.00 -22.43 42.86 46.73 69.23 -
EY -100.60 -17.45 0.67 -4.46 2.33 2.14 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.30 0.22 0.21 0.26 0.35 1.89%

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