[HUBLINE] QoQ Quarter Result on 31-Dec-2010 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 88.48%
YoY- 574.7%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 121,829 131,343 164,519 152,237 150,364 166,418 148,843 -12.48%
PBT -88,242 3,060 4,779 -9,498 4,158 2,595 1,735 -
Tax -754 123 -38 18,937 850 -528 -576 19.64%
NP -88,996 3,183 4,741 9,439 5,008 2,067 1,159 -
-
NP to SH -88,996 3,183 4,741 9,439 5,008 2,067 1,159 -
-
Tax Rate - -4.02% 0.80% - -20.44% 20.35% 33.20% -
Total Cost 210,825 128,160 159,778 142,798 145,356 164,351 147,684 26.75%
-
Net Worth 482,650 580,429 565,273 555,235 574,992 601,309 618,133 -15.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 3,863 -
Div Payout % - - - - - - 333.33% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 482,650 580,429 565,273 555,235 574,992 601,309 618,133 -15.19%
NOSH 1,856,349 1,872,352 1,823,461 1,850,784 1,854,814 1,879,090 1,931,666 -2.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -73.05% 2.42% 2.88% 6.20% 3.33% 1.24% 0.78% -
ROE -18.44% 0.55% 0.84% 1.70% 0.87% 0.34% 0.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.56 7.01 9.02 8.23 8.11 8.86 7.71 -10.20%
EPS -4.80 0.17 0.26 0.51 0.27 0.11 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.26 0.31 0.31 0.30 0.31 0.32 0.32 -12.91%
Adjusted Per Share Value based on latest NOSH - 1,850,784
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.84 3.06 3.83 3.55 3.50 3.88 3.47 -12.49%
EPS -2.07 0.07 0.11 0.22 0.12 0.05 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
NAPS 0.1125 0.1353 0.1318 0.1294 0.134 0.1402 0.1441 -15.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.12 0.17 0.22 0.17 0.17 0.19 -
P/RPS 1.37 1.71 1.88 2.67 2.10 1.92 2.47 -32.46%
P/EPS -1.88 70.59 65.38 43.14 62.96 154.55 316.67 -
EY -53.27 1.42 1.53 2.32 1.59 0.65 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 0.35 0.39 0.55 0.73 0.55 0.53 0.59 -29.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 30/05/11 28/02/11 30/11/10 27/08/10 27/05/10 -
Price 0.09 0.09 0.12 0.17 0.19 0.17 0.17 -
P/RPS 1.37 1.28 1.33 2.07 2.34 1.92 2.21 -27.27%
P/EPS -1.88 52.94 46.15 33.33 70.37 154.55 283.33 -
EY -53.27 1.89 2.17 3.00 1.42 0.65 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
P/NAPS 0.35 0.29 0.39 0.57 0.61 0.53 0.53 -24.14%

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