[HUBLINE] QoQ Quarter Result on 31-Dec-2006 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 2019.62%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 185,227 152,609 108,842 110,936 101,472 95,246 94,008 57.10%
PBT 18,417 17,909 8,050 6,698 419 6,703 7,821 76.90%
Tax -3,395 -2,460 0 0 -103 0 0 -
NP 15,022 15,449 8,050 6,698 316 6,703 7,821 54.45%
-
NP to SH 9,764 11,251 8,050 6,698 316 6,703 7,821 15.92%
-
Tax Rate 18.43% 13.74% 0.00% 0.00% 24.58% 0.00% 0.00% -
Total Cost 170,205 137,160 100,792 104,238 101,156 88,543 86,187 57.34%
-
Net Worth 548,480 387,965 380,826 372,798 310,219 367,733 361,566 31.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 548,480 387,965 380,826 372,798 310,219 367,733 361,566 31.98%
NOSH 1,482,380 155,186 154,807 154,688 155,109 155,162 155,178 349.59%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.11% 10.12% 7.40% 6.04% 0.31% 7.04% 8.32% -
ROE 1.78% 2.90% 2.11% 1.80% 0.10% 1.82% 2.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.50 98.34 70.31 71.72 65.42 61.38 60.58 -65.04%
EPS 0.90 7.25 5.20 4.33 0.04 4.32 5.04 -68.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 2.50 2.46 2.41 2.00 2.37 2.33 -70.64%
Adjusted Per Share Value based on latest NOSH - 154,688
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.32 3.56 2.54 2.59 2.37 2.22 2.19 57.22%
EPS 0.23 0.26 0.19 0.16 0.01 0.16 0.18 17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1279 0.0904 0.0888 0.0869 0.0723 0.0857 0.0843 32.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.70 0.63 0.44 0.33 0.23 0.24 0.24 -
P/RPS 5.60 0.64 0.63 0.46 0.35 0.39 0.40 479.94%
P/EPS 106.27 8.69 8.46 7.62 112.90 5.56 4.76 691.37%
EY 0.94 11.51 11.82 13.12 0.89 18.00 21.00 -87.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.25 0.18 0.14 0.12 0.10 0.10 608.26%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 13/06/07 28/02/07 30/11/06 28/08/06 30/05/06 -
Price 0.57 0.58 0.60 0.47 0.23 0.24 0.24 -
P/RPS 4.56 0.59 0.85 0.66 0.35 0.39 0.40 405.77%
P/EPS 86.54 8.00 11.54 10.85 112.90 5.56 4.76 590.19%
EY 1.16 12.50 8.67 9.21 0.89 18.00 21.00 -85.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.23 0.24 0.20 0.12 0.10 0.10 517.95%

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