[HUBLINE] QoQ Quarter Result on 31-Dec-2013 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 120.3%
YoY- 133.33%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 79,282 92,158 91,781 92,666 100,001 89,542 91,390 -9.03%
PBT 477 2,410 2,251 3,209 -11,742 -162,779 -30,834 -
Tax -4,411 -387 -239 -220 -2,982 -396 -220 636.68%
NP -3,934 2,023 2,012 2,989 -14,724 -163,175 -31,054 -74.74%
-
NP to SH -3,934 2,023 2,012 2,989 -14,724 -163,175 -30,834 -74.62%
-
Tax Rate 924.74% 16.06% 10.62% 6.86% - - - -
Total Cost 83,216 90,135 89,769 89,677 114,725 252,717 122,444 -22.68%
-
Net Worth 426,183 472,033 469,466 464,955 437,500 454,164 610,256 -21.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 426,183 472,033 469,466 464,955 437,500 454,164 610,256 -21.26%
NOSH 3,278,333 3,371,666 3,353,333 3,321,110 3,125,000 3,244,035 3,211,875 1.37%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -4.96% 2.20% 2.19% 3.23% -14.72% -182.23% -33.98% -
ROE -0.92% 0.43% 0.43% 0.64% -3.37% -35.93% -5.05% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.42 2.73 2.74 2.79 3.20 2.76 2.85 -10.32%
EPS -0.12 0.06 0.06 0.09 -0.45 -5.03 -0.96 -74.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.14 0.14 0.19 -22.33%
Adjusted Per Share Value based on latest NOSH - 3,321,110
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.85 2.15 2.14 2.16 2.33 2.09 2.13 -8.96%
EPS -0.09 0.05 0.05 0.07 -0.34 -3.80 -0.72 -74.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.11 0.1094 0.1084 0.102 0.1059 0.1423 -21.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.045 0.05 0.045 0.055 0.05 0.05 0.06 -
P/RPS 1.86 1.83 1.64 1.97 1.56 1.81 2.11 -8.05%
P/EPS -37.50 83.33 75.00 61.11 -10.61 -0.99 -6.25 229.83%
EY -2.67 1.20 1.33 1.64 -9.42 -100.60 -16.00 -69.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.32 0.39 0.36 0.36 0.32 6.15%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 0.04 0.05 0.05 0.05 0.05 0.05 0.055 -
P/RPS 1.65 1.83 1.83 1.79 1.56 1.81 1.93 -9.91%
P/EPS -33.33 83.33 83.33 55.56 -10.61 -0.99 -5.73 223.08%
EY -3.00 1.20 1.20 1.80 -9.42 -100.60 -17.45 -69.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.36 0.36 0.36 0.36 0.29 4.54%

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