[HBGLOB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[HBGLOB] HB GLOBAL LIMITED
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 11.57%
YoY- -475.86%
Quarter Report
Latest QR
Upcoming QR
HBGLOB's Result
HBGLOB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 133,020 145,233 175,892 160,235 146,841 192,392 211,004 -26.49%
PBT -34,225 -23,426 -24,148 -36,625 -37,560 -20,251 -3,910 325.29%
Tax 0 -281 -281 70 -3,210 -7,414 -10,182 -
NP -34,225 -23,707 -24,429 -36,555 -40,770 -27,665 -14,092 80.77%
-
NP to SH -34,036 -23,456 -22,612 -33,538 -37,928 -25,141 -12,695 93.10%
-
Tax Rate - - - - - - - -
Total Cost 167,245 168,940 200,321 196,790 187,611 220,057 225,096 -17.98%
-
Net Worth 397,800 388,439 421,199 369,720 407,160 393,119 407,160 -1.53%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 397,800 388,439 421,199 369,720 407,160 393,119 407,160 -1.53%
NOSH 468,000 468,000 468,000 468,000 468,000 468,000 468,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -25.73% -16.32% -13.89% -22.81% -27.76% -14.38% -6.68% -
ROE -8.56% -6.04% -5.37% -9.07% -9.32% -6.40% -3.12% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.42 31.03 37.58 34.24 31.38 41.11 45.09 -26.50%
EPS -7.27 -5.01 -4.83 -7.17 -8.10 -5.37 -2.71 93.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.90 0.79 0.87 0.84 0.87 -1.53%
Adjusted Per Share Value based on latest NOSH - 468,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.32 41.84 50.67 46.16 42.30 55.42 60.78 -26.49%
EPS -9.80 -6.76 -6.51 -9.66 -10.93 -7.24 -3.66 92.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1459 1.119 1.2133 1.065 1.1729 1.1324 1.1729 -1.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.06 0.055 0.07 0.09 0.115 0.145 0.16 -
P/RPS 0.21 0.18 0.19 0.26 0.37 0.35 0.35 -28.88%
P/EPS -0.83 -1.10 -1.45 -1.26 -1.42 -2.70 -5.90 -72.98%
EY -121.21 -91.13 -69.02 -79.62 -70.47 -37.05 -16.95 271.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.08 0.11 0.13 0.17 0.18 -46.75%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 06/03/14 29/11/13 -
Price 0.05 0.055 0.085 0.095 0.09 0.115 0.165 -
P/RPS 0.18 0.18 0.23 0.28 0.29 0.28 0.37 -38.17%
P/EPS -0.69 -1.10 -1.76 -1.33 -1.11 -2.14 -6.08 -76.59%
EY -145.45 -91.13 -56.84 -75.43 -90.05 -46.71 -16.44 328.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.09 0.12 0.10 0.14 0.19 -53.65%

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