[HUBLINE] QoQ Quarter Result on 31-Dec-2004 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 116.87%
YoY- 128.07%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 107,799 109,932 100,237 96,237 106,641 97,884 87,908 14.55%
PBT 9,143 11,055 10,253 15,153 6,803 7,667 6,866 21.01%
Tax -83 0 0 0 184 193 -892 -79.43%
NP 9,060 11,055 10,253 15,153 6,987 7,860 5,974 31.96%
-
NP to SH 9,060 11,055 10,253 15,153 6,987 7,860 5,974 31.96%
-
Tax Rate 0.91% 0.00% 0.00% 0.00% -2.70% -2.52% 12.99% -
Total Cost 98,739 98,877 89,984 81,084 99,654 90,024 81,934 13.23%
-
Net Worth 155,575 265,879 248,741 212,028 141,442 190,545 182,213 -9.99%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 155,575 265,879 248,741 212,028 141,442 190,545 182,213 -9.99%
NOSH 155,575 155,485 151,671 141,352 141,442 140,106 130,152 12.61%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.40% 10.06% 10.23% 15.75% 6.55% 8.03% 6.80% -
ROE 5.82% 4.16% 4.12% 7.15% 4.94% 4.13% 3.28% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 69.29 70.70 66.09 68.08 75.40 69.86 67.54 1.71%
EPS 5.82 7.11 6.76 10.72 4.94 5.61 4.59 17.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.71 1.64 1.50 1.00 1.36 1.40 -20.07%
Adjusted Per Share Value based on latest NOSH - 141,352
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.39 2.44 2.22 2.13 2.36 2.17 1.95 14.51%
EPS 0.20 0.25 0.23 0.34 0.15 0.17 0.13 33.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 0.0589 0.0551 0.047 0.0314 0.0422 0.0404 -9.98%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.45 0.45 0.47 0.48 0.48 0.68 -
P/RPS 0.58 0.64 0.68 0.69 0.64 0.69 1.01 -30.88%
P/EPS 6.87 6.33 6.66 4.38 9.72 8.56 14.81 -40.04%
EY 14.56 15.80 15.02 22.81 10.29 11.69 6.75 66.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.27 0.31 0.48 0.35 0.49 -12.64%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 26/08/05 27/05/05 28/02/05 26/11/04 21/09/04 21/05/04 -
Price 0.37 0.41 0.45 0.47 0.51 0.48 0.45 -
P/RPS 0.53 0.58 0.68 0.69 0.68 0.69 0.67 -14.45%
P/EPS 6.35 5.77 6.66 4.38 10.32 8.56 9.80 -25.10%
EY 15.74 17.34 15.02 22.81 9.69 11.69 10.20 33.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.24 0.27 0.31 0.51 0.35 0.32 10.15%

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